BNBCalc.com Investment Analysis Report of 6515 Dimarco Rd, Tampa, FL 33634, USA

8 bed • 5.5 bath • 16 guests • $1,369,000

BNB

Calc

Return Metrics

48.05% 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

48.05%

Cap Rate

18.47%

Return on Investment

64.36%

Annual Revenue

$306,498

AirDNA projects $1036/night at 81% occupancy ($306,498).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,460

Annual Expenses

$53,525

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,254

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,554

Management & Platform Fees

$766

Platform Fee (i.e. Airbnb)

$766

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

$64,974

Deductible property tax

$13,553

Est. Depreciation Value

$642,912

Profit on this property

$252,973

Your total deduction

$468,466

So, your new taxable income is your previous income minus your total deduction ($150,000 - $468,466)

-$318,466

Your old tax bill

$45,000

Your new tax bill

-$95,540

Estimated tax savings

$140,540

6515 Dimarco Rd

Tampa, Florida, 33634-7311

8 bed • 5.5 bath • 16 guests • $1,369,000

Annual Revenue

$306,498

Profit (Cash Flow)

$160,633

Cap Rate

18.5%

Annual Revenue

$306,498

AirDNA projects $1,036/night at 81% occupancy ($306,498)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.05% 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

48.05%

Cap Rate

18.47%

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

$64,974

Deductible property tax

$13,553

Your total deduction

$30,468

Your adjusted annual income

$150,000 - $30,468 = $119,532

Taxes on $119,532 (30%)

$35,860

Your old tax bill

$45,000

Your new tax bill

$35,860

Estimated tax savings

$9,140

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