BNBCalc.com Investment Analysis Report of 5800 Bonita Beach Rd SW, Bonita Springs, FL 34134, USA

1 bed • 1 bath • 4 guests • $409,000

BNB

Calc

Return Metrics

2.8% 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

2.8%

Cap Rate

5.22%

Return on Investment

9.42%

Annual Revenue

$48,913

AirDNA projects $186/night at 72% occupancy ($48,913).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,295

Annual Expenses

$27,545

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,558

Property Insurance

$150

HOA

$600

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$738

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$615

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

$12,747

Deductible property tax

$0

Est. Depreciation Value

$191,091

Profit on this property

$21,369

Your total deduction

$182,469

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,469)

-$32,469

Your old tax bill

$45,000

Your new tax bill

-$9,741

Estimated tax savings

$54,741

5800 Bonita Beach Rd SW Bonita Springs, Florida, 34134-8941

1 bed • 1 bath • 4 guests • $409,000

Annual Revenue

$48,913

Profit (Cash Flow)

$6,189

Cap Rate

5.2%

Annual Revenue

$48,913

AirDNA projects $186/night at 72% occupancy ($48,913)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.8% 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

2.8%

Cap Rate

5.22%

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

$12,747

Deductible property tax

$0

Your total deduction

$52,302

Your adjusted annual income

$150,000 - $52,302 = $97,698

Taxes on $97,698 (30%)

$29,309

Your old tax bill

$45,000

Your new tax bill

$29,309

Estimated tax savings

$15,691

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