BNBCalc.com Investment Analysis Report of 6224 Thomas Dr, Panama City Beach, FL 32408, USA

4 bed • 4 bath • 12 guests • $665,000

BNB

Calc

Return Metrics

17.4% 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

17.4%

Cap Rate

11.03%

Return on Investment

33.56%

Annual Revenue

$100,091

AirDNA projects $442/night at 62% occupancy ($100,091).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,224

Annual Expenses

$26,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,534

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$834

Management & Platform Fees

$250

Platform Fee (i.e. Airbnb)

$250

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

$31,562

Deductible property tax

$6,583

Est. Depreciation Value

$313,315

Profit on this property

$73,400

Your total deduction

$278,061

So, your new taxable income is your previous income minus your total deduction ($150,000 - $278,061)

-$128,061

Your old tax bill

$45,000

Your new tax bill

-$38,418

Estimated tax savings

$83,418

6224 Thomas Dr Panama City Beach, Florida, 32408-5618

4 bed • 4 bath • 12 guests • $665,000

Annual Revenue

$100,091

Profit (Cash Flow)

$28,544

Cap Rate

11.0%

Annual Revenue

$100,091

AirDNA projects $442/night at 62% occupancy ($100,091)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.4% 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

17.4%

Cap Rate

11.03%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$64,589

Your adjusted annual income

$150,000 - $64,589 = $85,411

Taxes on $85,411 (30%)

$25,623

Your old tax bill

$45,000

Your new tax bill

$25,623

Estimated tax savings

$19,377

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