BNBCalc.com Investment Analysis Report of 63 Saragossa St, St. Augustine, FL 32084, USA

4 bed • 3 bath • 14 guests • $695,000

BNB

Calc

Return Metrics

34.68% 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

34.68%

Cap Rate

15.14%

Return on Investment

50.9%

Annual Revenue

$136,747

AirDNA projects $624/night at 60% occupancy ($136,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,621

Annual Expenses

$31,457

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,840

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,140

Management & Platform Fees

$342

Platform Fee (i.e. Airbnb)

$342

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

$32,985

Deductible property tax

$6,116

Est. Depreciation Value

$326,972

Profit on this property

$105,290

Your total deduction

$260,783

So, your new taxable income is your previous income minus your total deduction ($150,000 - $260,783)

-$110,783

Your old tax bill

$45,000

Your new tax bill

-$33,235

Estimated tax savings

$78,235

63 Saragossa St

St. Augustine, Florida, 32084-3548

4 bed • 3 bath • 14 guests • $695,000

Annual Revenue

$136,747

Profit (Cash Flow)

$59,174

Cap Rate

15.1%

Annual Revenue

$136,747

AirDNA projects $624/night at 60% occupancy ($136,747)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.68% 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

34.68%

Cap Rate

15.14%

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

$32,985

Deductible property tax

$6,116

Your total deduction

$38,015

Your adjusted annual income

$150,000 - $38,015 = $111,985

Taxes on $111,985 (30%)

$33,595

Your old tax bill

$45,000

Your new tax bill

$33,595

Estimated tax savings

$11,405

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