BNBCalc.com Investment Analysis Report of 5405 Rollins Ave, Jacksonville, FL 32207, USA

3 bed • 2 bath • 10 guests • $600,000

BNB

Calc

Return Metrics

22.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.02%

Cap Rate

12.12%

Return on Investment

38.33%

Annual Revenue

$103,729

AirDNA projects $151/night at 71% occupancy ($39,157).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,584

Annual Expenses

$31,005

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,864

Property Insurance

$150

HOA

$0

Landscaping

$300

Ongoing Repairs

$150

Supplies

$300

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$864

Management & Platform Fees

$259

Platform Fee (i.e. Airbnb)

$259

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,778

Profit on this property

$72,724

Your total deduction

$243,471

So, your new taxable income is your previous income minus your total deduction ($150,000 - $243,471)

-$93,471

Your old tax bill

$45,000

Your new tax bill

-$28,041

Estimated tax savings

$73,041

5405 Rollins Ave

Jacksonville, Florida, 32207-7715

3 bed • 2 bath • 10 guests • $600,000

Annual Revenue

$103,729

Profit (Cash Flow)

$32,260

Cap Rate

12.1%

Annual Revenue

$103,729

AirDNA projects $151/night at 71% occupancy ($39,158)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.02%

Cap Rate

12.12%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$51,503

Your adjusted annual income

$150,000 - $51,503 = $98,497

Taxes on $98,497 (30%)

$29,549

Your old tax bill

$45,000

Your new tax bill

$29,549

Estimated tax savings

$15,451

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