BNBCalc.com Investment Analysis Report of 511 E James St, Tampa, FL 33603, USA

3 bed • 1 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

14.42% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.42%

Cap Rate

9.98%

Return on Investment

30.42%

Annual Revenue

$47,555

AirDNA projects $217/night at 60% occupancy ($47,554).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,675

Annual Expenses

$20,102

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,096

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$396

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$11,071

Deductible property tax

$2,805

Est. Depreciation Value

$131,935

Profit on this property

$27,453

Your total deduction

$118,359

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,359)

$31,641

Your old tax bill

$45,000

Your new tax bill

$9,492

Estimated tax savings

$35,508

511 E James St

Tampa, Florida, 33603-5826

3 bed • 1 bath • 8 guests • $275,000

Annual Revenue

$47,555

Profit (Cash Flow)

$10,317

Cap Rate

10.0%

Annual Revenue

$47,555

AirDNA projects $217/night at 60% occupancy ($47,555)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.42% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.42%

Cap Rate

9.98%

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

$11,071

Deductible property tax

$2,805

Your total deduction

$28,423

Your adjusted annual income

$150,000 - $28,423 = $121,577

Taxes on $121,577 (30%)

$36,473

Your old tax bill

$45,000

Your new tax bill

$36,473

Estimated tax savings

$8,527

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