BNBCalc.com Investment Analysis Report of 5608 S Sheridan Rd, Tampa, FL 33611, USA

3 bed • 2 bath • 7 guests • $497,000

BNB

Calc

Return Metrics

3.4% 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

3.4%

Cap Rate

7.58%

Return on Investment

19.52%

Annual Revenue

$59,060

AirDNA projects $245/night at 66% occupancy ($59,059).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,780

Annual Expenses

$21,358

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,192

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$492

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$23,588

Deductible property tax

$4,920

Est. Depreciation Value

$234,340

Profit on this property

$37,702

Your total deduction

$225,147

So, your new taxable income is your previous income minus your total deduction ($150,000 - $225,147)

-$75,147

Your old tax bill

$45,000

Your new tax bill

-$22,544

Estimated tax savings

$67,544

5608 S Sheridan Rd

Tampa, Florida, 33611-4333

3 bed • 2 bath • 7 guests • $497,000

Annual Revenue

$59,060

Profit (Cash Flow)

$4,186

Cap Rate

7.6%

Annual Revenue

$59,060

AirDNA projects $245/night at 66% occupancy ($59,060)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.4% 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

3.4%

Cap Rate

7.58%

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

$23,588

Deductible property tax

$4,920

Your total deduction

$65,479

Your adjusted annual income

$150,000 - $65,479 = $84,521

Taxes on $84,521 (30%)

$25,356

Your old tax bill

$45,000

Your new tax bill

$25,356

Estimated tax savings

$19,644

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