BNBCalc.com Investment Analysis Report of 500 NW 29th Ave, Fort Lauderdale, FL 33311, USA

4 bed • 3 bath • 6 guests • $700,000

BNB

Calc

Return Metrics

4.65% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.65%

Cap Rate

7.88%

Return on Investment

20.88%

Annual Revenue

$79,167

AirDNA projects $425/night at 51% occupancy ($79,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,998

Annual Expenses

$23,972

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,275

Profit on this property

$55,195

Your total deduction

$314,233

So, your new taxable income is your previous income minus your total deduction ($150,000 - $314,233)

-$164,233

Your old tax bill

$45,000

Your new tax bill

-$49,270

Estimated tax savings

$94,270

500 NW 29th Ave

Fort Lauderdale, Florida, 33311-7636

4 bed • 3 bath • 6 guests • $700,000

Annual Revenue

$79,167

Profit (Cash Flow)

$7,987

Cap Rate

7.9%

Annual Revenue

$79,167

AirDNA projects $425/night at 51% occupancy ($79,167)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.65% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.65%

Cap Rate

7.88%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Your total deduction

$89,897

Your adjusted annual income

$150,000 - $89,897 = $60,103

Taxes on $60,103 (30%)

$18,031

Your old tax bill

$45,000

Your new tax bill

$18,031

Estimated tax savings

$26,969

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com