BNBCalc.com Investment Analysis Report of 6903 N Lynn Ave, Tampa, FL 33604, USA

3 bed • 1 bath • 10 guests • $315,000

BNB

Calc

Return Metrics

37.77% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

14.5%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

37.77%

Cap Rate

16.42%

Return on Investment

98.21%

Annual Revenue

$75,456

AirDNA projects $283/night at 73% occupancy ($75,455).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,977

Annual Expenses

$23,729

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,329

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$629

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$150,358

Profit on this property

$51,727

Your total deduction

$116,700

So, your new taxable income is your previous income minus your total deduction ($150,000 - $116,700)

$33,300

Your old tax bill

$45,000

Your new tax bill

$9,990

Estimated tax savings

$35,010

6903 N Lynn Ave Tampa, Florida, 33604-5436

3 bed • 1 bath • 10 guests • $315,000

Annual Revenue

$75,456

Profit (Cash Flow)

$30,487

Cap Rate

16.4%

Annual Revenue

$75,456

AirDNA projects $283/night at 73% occupancy ($75,456)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.77% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

14.5%

Revenue Appreciation

0%

Cash on Cash Return

37.77%

Cap Rate

16.42%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$14,220

Your adjusted annual income

$150,000 - $14,220 = $135,780

Taxes on $135,780 (30%)

$40,734

Your old tax bill

$45,000

Your new tax bill

$40,734

Estimated tax savings

$4,266

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