BNBCalc.com Investment Analysis Report of 5300 S Atlantic Ave, New Smyrna Beach, FL 32169, USA

2 bed • 2 bath • 6 guests • $450,000

BNB

Calc

Return Metrics

-8.35% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.35%

Cap Rate

4.99%

Return on Investment

8.72%

Annual Revenue

$41,441

AirDNA projects $183/night at 62% occupancy ($41,440).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,579

Annual Expenses

$18,947

Utilities

$305

Internet + TV

$120

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$0

Other

$0

Maintenance

$1,170

Property Insurance

$150

HOA

$525

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$345

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$22,439

Deductible property tax

$4,410

Est. Depreciation Value

$207,254

Profit on this property

$22,493

Your total deduction

$211,610

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,610)

-$61,610

Your old tax bill

$45,000

Your new tax bill

-$18,483

Estimated tax savings

$63,483

5300 S Atlantic Ave

New Smyrna Beach, Florida, 32169

2 bed • 2 bath • 6 guests • $450,000

Annual Revenue

$41,441

Profit (Cash Flow)

-$8,647

Cap Rate

5.0%

Annual Revenue

$41,441

AirDNA projects $183/night at 62% occupancy ($41,441)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.35% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.35%

Cap Rate

4.99%

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

$22,439

Deductible property tax

$4,410

Your total deduction

$70,490

Your adjusted annual income

$150,000 - $70,490 = $79,510

Taxes on $79,510 (30%)

$23,853

Your old tax bill

$45,000

Your new tax bill

$23,853

Estimated tax savings

$21,147

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