BNBCalc.com Investment Analysis Report of 718 S Orleans Ave, Tampa, FL 33606, USA

5 bed • 4.5 bath • 12 guests • $1,700,000

BNB

Calc

Return Metrics

-8.16% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.16%

Cap Rate

5.02%

Return on Investment

8.36%

Annual Revenue

$114,131

AirDNA projects $504/night at 62% occupancy ($114,131).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,396

Annual Expenses

$28,757

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,651

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$951

Management & Platform Fees

$285

Platform Fee (i.e. Airbnb)

$285

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

$84,771

Deductible property tax

$17,340

Est. Depreciation Value

$791,359

Profit on this property

$85,374

Your total deduction

$808,095

So, your new taxable income is your previous income minus your total deduction ($150,000 - $808,095)

-$658,095

Your old tax bill

$45,000

Your new tax bill

-$197,429

Estimated tax savings

$242,429

718 S Orleans Ave

Tampa, Florida, 33606-2535

5 bed • 4.5 bath • 12 guests • $1,700,000

Annual Revenue

$114,131

Profit (Cash Flow)

-$32,982

Cap Rate

5.0%

Annual Revenue

$114,131

AirDNA projects $504/night at 62% occupancy ($114,131)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.16% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.16%

Cap Rate

5.02%

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

$84,771

Deductible property tax

$17,340

Your total deduction

$269,095

Your adjusted annual income

$150,000 - $269,095 = -$119,095

Taxes on -$119,095 (30%)

-$35,729

Your old tax bill

$45,000

Your new tax bill

-$35,729

Estimated tax savings

$80,729

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