BNBCalc.com Investment Analysis Report of 5927 Sunset Ave a & b, Panama City Beach, FL 32408, USA

5 bed • 2 bath • 10 guests • $650,000

BNB

Calc

Return Metrics

-35.5% 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

-35.5%

Cap Rate

-2.1%

Return on Investment

-19.52%

Annual Revenue

$0

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,140

Annual Expenses

$13,680

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$307,367

Loss on this property

-$13,680

Your total deduction

$358,331

So, your new taxable income is your previous income minus your total deduction ($150,000 - $358,331)

-$208,331

Your old tax bill

$45,000

Your new tax bill

-$62,499

Estimated tax savings

$107,499

5927 Sunset Ave

Panama City Beach, Florida, 32408-6527

5 bed • 2 bath • 10 guests • $650,000

Annual Revenue

$0

Profit (Cash Flow)

-$57,516

Cap Rate

-2.1%

Annual Revenue

$0
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-35.5% 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

-35.5%

Cap Rate

-2.1%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$148,891

Your adjusted annual income

$150,000 - $148,891 = $1,109

Taxes on $1,109 (30%)

$333

Your old tax bill

$45,000

Your new tax bill

$333

Estimated tax savings

$44,667

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