BNBCalc.com Investment Analysis Report of 6721 NW 34th Ave, Fort Lauderdale, FL 33309, USA

5 bed • 3 bath • 10 guests • $649,000

BNB

Calc

Return Metrics

18.75% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.75%

Cap Rate

12.39%

Return on Investment

34.47%

Annual Revenue

$102,268

AirDNA projects $399/night at 60% occupancy ($87,439).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,818

Annual Expenses

$21,815

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,102

Property Insurance

$0

HOA

$0

Landscaping

$100

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$150

Other

$0

Cleaning Cost

$852

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

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

$40,958

Deductible property tax

$6,490

Est. Depreciation Value

$312,666

Profit on this property

$80,453

Your total deduction

$279,661

So, your new taxable income is your previous income minus your total deduction ($150,000 - $279,661)

-$129,661

Your old tax bill

$45,000

Your new tax bill

-$38,898

Estimated tax savings

$83,898

6721 NW 34th Ave

Fort Lauderdale, Florida, 33309-1226

5 bed • 3 bath • 10 guests • $649,000

Annual Revenue

$102,268

Profit (Cash Flow)

$28,469

Cap Rate

12.4%

Annual Revenue

$102,268

AirDNA projects $399/night at 60% occupancy ($87,439)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.75% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.75%

Cap Rate

12.39%

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

$40,958

Deductible property tax

$6,490

Your total deduction

$66,503

Your adjusted annual income

$150,000 - $66,503 = $83,497

Taxes on $83,497 (30%)

$25,049

Your old tax bill

$45,000

Your new tax bill

$25,049

Estimated tax savings

$19,951

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