BNBCalc.com Investment Analysis Report of 6233 Sawgrass Dr, Gulf Shores, AL 36542, USA

6 bed • 4 bath • 17 guests • $1,200,000

BNB

Calc

Return Metrics

32.22% 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

32.22%

Cap Rate

14.56%

Return on Investment

48.64%

Annual Revenue

$216,553

AirDNA projects $847/night at 70% occupancy ($216,553).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,486

Annual Expenses

$41,832

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,505

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,805

Management & Platform Fees

$541

Platform Fee (i.e. Airbnb)

$541

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$562,277

Profit on this property

$174,721

Your total deduction

$456,389

So, your new taxable income is your previous income minus your total deduction ($150,000 - $456,389)

-$306,389

Your old tax bill

$45,000

Your new tax bill

-$91,917

Estimated tax savings

$136,917

6233 Sawgrass Dr Gulf Shores, Alabama, 36542-7831

6 bed • 4 bath • 17 guests • $1,200,000

Annual Revenue

$216,553

Profit (Cash Flow)

$93,781

Cap Rate

14.6%

Annual Revenue

$216,553

AirDNA projects $847/night at 70% occupancy ($216,553)

Occupancy Rate

Avg Daily Rate

Return Metrics

32.22% 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

32.22%

Cap Rate

14.56%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$73,349

Your adjusted annual income

$150,000 - $73,349 = $76,651

Taxes on $76,651 (30%)

$22,995

Your old tax bill

$45,000

Your new tax bill

$22,995

Estimated tax savings

$22,005

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