BNBCalc.com Investment Analysis Report of 508 Sonja Cir, Davenport, FL 33897, USA

3 bed • 2 bath • 6 guests • $332,000

BNB

Calc

Return Metrics

0.49% 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

0.49%

Cap Rate

6.87%

Return on Investment

16.07%

Annual Revenue

$41,945

AirDNA projects $174/night at 66% occupancy ($41,944).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,594

Annual Expenses

$19,133

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,050

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$350

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

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

$15,757

Deductible property tax

$3,287

Est. Depreciation Value

$158,347

Profit on this property

$22,812

Your total deduction

$154,579

So, your new taxable income is your previous income minus your total deduction ($150,000 - $154,579)

-$4,579

Your old tax bill

$45,000

Your new tax bill

-$1,374

Estimated tax savings

$46,374

508 Sonja Cir

Davenport, Florida, 33897-7408

3 bed • 2 bath • 6 guests • $332,000

Annual Revenue

$41,945

Profit (Cash Flow)

$420

Cap Rate

6.9%

Annual Revenue

$41,945

AirDNA projects $174/night at 66% occupancy ($41,945)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.49% 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

0.49%

Cap Rate

6.87%

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

$15,757

Deductible property tax

$3,287

Your total deduction

$46,656

Your adjusted annual income

$150,000 - $46,656 = $103,344

Taxes on $103,344 (30%)

$31,003

Your old tax bill

$45,000

Your new tax bill

$31,003

Estimated tax savings

$13,997

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