BNBCalc.com Investment Analysis Report of 5801 Thomas Dr unit 626, Panama City Beach, FL 32408, USA

3 bed • 2 bath • 9 guests • $790,000

BNB

Calc

Return Metrics

-1.86% 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

-1.86%

Cap Rate

6.29%

Return on Investment

14.67%

Annual Revenue

$72,884

AirDNA projects $307/night at 65% occupancy ($72,884).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,930

Annual Expenses

$23,155

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,307

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$607

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$37,494

Deductible property tax

$7,821

Est. Depreciation Value

$369,286

Profit on this property

$49,729

Your total deduction

$364,871

So, your new taxable income is your previous income minus your total deduction ($150,000 - $364,871)

-$214,871

Your old tax bill

$45,000

Your new tax bill

-$64,461

Estimated tax savings

$109,461

5801 Thomas Dr

Panama City Beach, Florida, 32408

3 bed • 2 bath • 9 guests • $790,000

Annual Revenue

$72,884

Profit (Cash Flow)

-$3,551

Cap Rate

6.3%

Annual Revenue

$72,884

AirDNA projects $307/night at 65% occupancy ($72,884)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.86% 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

-1.86%

Cap Rate

6.29%

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

$37,494

Deductible property tax

$7,821

Your total deduction

$113,319

Your adjusted annual income

$150,000 - $113,319 = $36,681

Taxes on $36,681 (30%)

$11,004

Your old tax bill

$45,000

Your new tax bill

$11,004

Estimated tax savings

$33,996

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