BNBCalc.com Investment Analysis Report of 658 4th St, Cedar Key, FL 32625, USA

3 bed • 3 bath • 5 guests • $500,000

BNB

Calc

Return Metrics

3.55% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.55%

Cap Rate

7.62%

Return on Investment

19.64%

Annual Revenue

$59,542

AirDNA projects $209/night at 78% occupancy ($59,542).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,785

Annual Expenses

$21,420

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,196

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$496

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$38,122

Your total deduction

$226,441

So, your new taxable income is your previous income minus your total deduction ($150,000 - $226,441)

-$76,441

Your old tax bill

$45,000

Your new tax bill

-$22,932

Estimated tax savings

$67,932

658 4th St

Cedar Key, Florida, 32625

3 bed • 3 bath • 5 guests • $500,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$59,542

Profit (Cash Flow)

$4,402

Cap Rate

7.6%

Annual Revenue

$59,542

AirDNA projects $209/night at 78% occupancy ($59,542)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.55% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.55%

Cap Rate

7.62%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$65,721

Your adjusted annual income

$150,000 - $65,721 = $84,279

Taxes on $84,279 (30%)

$25,284

Your old tax bill

$45,000

Your new tax bill

$25,284

Estimated tax savings

$19,716

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