BNBCalc.com Investment Analysis Report of 607 SE 6th St, Fort Lauderdale, FL 33301, USA

4 bed • 5 bath • 14 guests • $2,950,000

BNB

Calc

Return Metrics

3.71% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.71%

Cap Rate

7.61%

Return on Investment

20.75%

Annual Revenue

$273,933

AirDNA projects $1014/night at 51% occupancy ($188,882).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,108

Annual Expenses

$49,291

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,983

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,283

Management & Platform Fees

$685

Platform Fee (i.e. Airbnb)

$685

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

$140,010

Deductible property tax

$29,205

Est. Depreciation Value

$1,365,864

Profit on this property

$224,642

Your total deduction

$1,310,437

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,310,437)

-$1,160,437

Your old tax bill

$45,000

Your new tax bill

-$348,131

Estimated tax savings

$393,131

607 SE 6th St

Fort Lauderdale, Florida, 33301-3406

4 bed • 5 bath • 14 guests • $2,950,000

Annual Revenue

$273,933

Profit (Cash Flow)

$25,646

Cap Rate

7.6%

Annual Revenue

$273,933

AirDNA projects $1,014/night at 51% occupancy ($188,882)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.71% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.71%

Cap Rate

7.61%

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

$140,010

Deductible property tax

$29,205

Your total deduction

$380,277

Your adjusted annual income

$150,000 - $380,277 = -$230,277

Taxes on -$230,277 (30%)

-$69,083

Your old tax bill

$45,000

Your new tax bill

-$69,083

Estimated tax savings

$114,083

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