BNBCalc.com Investment Analysis Report of 689 Madison Dr, Davenport, FL 33837, USA

3 bed • 2.5 bath • 10 guests • $318,000

BNB

Calc

Return Metrics

12.5% 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

12.5%

Cap Rate

9.95%

Return on Investment

27.99%

Annual Revenue

$52,124

AirDNA projects $201/night at 67% occupancy ($49,187).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,705

Annual Expenses

$20,456

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,134

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$434

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$15,093

Deductible property tax

$3,148

Est. Depreciation Value

$151,979

Profit on this property

$31,668

Your total deduction

$138,552

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,552)

$11,448

Your old tax bill

$45,000

Your new tax bill

$3,434

Estimated tax savings

$41,566

689 Madison Dr

Davenport, Florida, 33837

3 bed • 2.5 bath • 10 guests • $318,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$52,124

Profit (Cash Flow)

$10,224

Cap Rate

10.0%

Annual Revenue

$52,124

AirDNA projects $201/night at 67% occupancy ($49,187)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.5% 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

12.5%

Cap Rate

9.95%

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

$15,093

Deductible property tax

$3,148

Your total deduction

$34,964

Your adjusted annual income

$150,000 - $34,964 = $115,036

Taxes on $115,036 (30%)

$34,511

Your old tax bill

$45,000

Your new tax bill

$34,511

Estimated tax savings

$10,489

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