BNBCalc.com Investment Analysis Report of 63 St Francis Dr N, Miramar Beach, FL 32550, USA

3 bed • 4 bath • 6 guests • $867,500

BNB

Calc

Return Metrics

14.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.06%

Cap Rate

10.2%

Return on Investment

30.03%

Annual Revenue

$117,477

AirDNA projects $473/night at 68% occupancy ($117,477).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,413

Annual Expenses

$28,952

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,679

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$979

Management & Platform Fees

$294

Platform Fee (i.e. Airbnb)

$294

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

$47,015

Deductible property tax

$4,685

Est. Depreciation Value

$405,299

Profit on this property

$88,525

Your total deduction

$368,474

So, your new taxable income is your previous income minus your total deduction ($150,000 - $368,474)

-$218,474

Your old tax bill

$45,000

Your new tax bill

-$65,542

Estimated tax savings

$110,542

63 St Francis Dr N Miramar Beach, Florida, 32550-8201

3 bed • 4 bath • 6 guests • $867,500

Annual Revenue

$117,477

Profit (Cash Flow)

$29,329

Cap Rate

10.2%

Annual Revenue

$117,477

AirDNA projects $473/night at 68% occupancy ($117,477)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.06%

Cap Rate

10.2%

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

$47,015

Deductible property tax

$4,685

Your total deduction

$92,394

Your adjusted annual income

$150,000 - $92,394 = $57,606

Taxes on $57,606 (30%)

$17,282

Your old tax bill

$45,000

Your new tax bill

$17,282

Estimated tax savings

$27,718

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