BNBCalc.com Investment Analysis Report of 5871 Estero Blvd, Fort Myers Beach, FL 33931, USA

3 bed • 2 bath • 8 guests • $800,000

BNB

Calc

Return Metrics

9.51% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.51%

Cap Rate

8.8%

Return on Investment

38.7%

Annual Revenue

$96,665

AirDNA projects $401/night at 66% occupancy ($96,665).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,187

Annual Expenses

$26,247

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,506

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$806

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

Property Manager Fee

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

$42,715

Deductible property tax

$7,920

Est. Depreciation Value

$373,891

Profit on this property

$70,419

Your total deduction

$354,107

So, your new taxable income is your previous income minus your total deduction ($150,000 - $354,107)

-$204,107

Your old tax bill

$45,000

Your new tax bill

-$61,232

Estimated tax savings

$106,232

5871 Estero Blvd Fort Myers Beach, Florida, 33931-4219

3 bed • 2 bath • 8 guests • $800,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$96,665

Profit (Cash Flow)

$10,707

Cap Rate

8.8%

Annual Revenue

$96,665

AirDNA projects $401/night at 66% occupancy ($96,665).

Occupancy Rate

Avg Daily Rate

Return Metrics

9.51% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.51%

Cap Rate

8.8%

Return on Investment

38.7%

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 est deduction will be...

Deductible mortgage interest

$42,715

Deductible property tax

$7,920

Your total deduction

$99,419

Your adjusted annual income

$150,000 - $99,419 = $50,581

Taxes on $50,581 (30%)

$15,174

Your old tax bill

$45,000

Your new tax bill

$15,174

Estimated tax savings

$29,826

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 recomend LearnLikeACPA.com