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

5 bed • 2 bath • 10 guests • $650,000

BNB

Calc

Return Metrics

16.39% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.39%

Cap Rate

10.83%

Return on Investment

32.37%

Annual Revenue

$96,644

AirDNA projects $420/night at 63% occupancy ($96,643).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,187

Annual Expenses

$26,244

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,505

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$805

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

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

Profit on this property

$70,400

Your total deduction

$274,251

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,251)

-$124,251

Your old tax bill

$45,000

Your new tax bill

-$37,275

Estimated tax savings

$82,275

5927 Sunset Ave

Panama City Beach, Florida, 32408-6527

5 bed • 2 bath • 10 guests • $650,000

Annual Revenue

$96,644

Profit (Cash Flow)

$26,564

Cap Rate

10.8%

Annual Revenue

$96,644

AirDNA projects $420/night at 63% occupancy ($96,644)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.39% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.39%

Cap Rate

10.83%

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

$64,811

Your adjusted annual income

$150,000 - $64,811 = $85,189

Taxes on $85,189 (30%)

$25,557

Your old tax bill

$45,000

Your new tax bill

$25,557

Estimated tax savings

$19,443

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