BNBCalc.com Investment Analysis Report of 6061 Border Ln, Sarasota, FL 34231, USA

4 bed • 3 bath • 10 guests • $700,000

BNB

Calc

Return Metrics

40.62% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

40.62%

Cap Rate

16.71%

Return on Investment

56.85%

Annual Revenue

$150,181

AirDNA projects $623/night at 66% occupancy ($150,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,767

Annual Expenses

$33,204

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,952

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,252

Management & Platform Fees

$375

Platform Fee (i.e. Airbnb)

$375

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,275

Profit on this property

$116,977

Your total deduction

$252,450

So, your new taxable income is your previous income minus your total deduction ($150,000 - $252,450)

-$102,450

Your old tax bill

$45,000

Your new tax bill

-$30,735

Estimated tax savings

$75,735

6061 Border Ln

Sarasota, Florida, 34231-3901

4 bed • 3 bath • 10 guests • $700,000

Annual Revenue

$150,181

Profit (Cash Flow)

$69,769

Cap Rate

16.7%

Annual Revenue

$150,181

AirDNA projects $623/night at 66% occupancy ($150,181)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.62% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.62%

Cap Rate

16.71%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$28,114

Your adjusted annual income

$150,000 - $28,114 = $121,886

Taxes on $121,886 (30%)

$36,566

Your old tax bill

$45,000

Your new tax bill

$36,566

Estimated tax savings

$8,434

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