BNBCalc.com Investment Analysis Report of 72 Gulf Walk, Santa Rosa Beach, FL 32459, USA

4 bed • 4 bath • 12 guests • $1,500,000

BNB

Calc

Return Metrics

-3.59% 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

-3.59%

Cap Rate

5.89%

Return on Investment

13.18%

Annual Revenue

$117,302

AirDNA projects $518/night at 62% occupancy ($117,301).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,411

Annual Expenses

$28,929

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,678

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$978

Management & Platform Fees

$293

Platform Fee (i.e. Airbnb)

$293

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$697,886

Profit on this property

$88,373

Your total deduction

$695,555

So, your new taxable income is your previous income minus your total deduction ($150,000 - $695,555)

-$545,555

Your old tax bill

$45,000

Your new tax bill

-$163,667

Estimated tax savings

$208,667

72 Gulf Walk Santa Rosa Beach, Florida, 32459-2557

4 bed • 4 bath • 12 guests • $1,500,000

Annual Revenue

$117,302

Profit (Cash Flow)

-$12,811

Cap Rate

5.9%

Annual Revenue

$117,302

AirDNA projects $518/night at 62% occupancy ($117,302)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.59% 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

-3.59%

Cap Rate

5.89%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$220,227

Your adjusted annual income

$150,000 - $220,227 = -$70,227

Taxes on -$70,227 (30%)

-$21,068

Your old tax bill

$45,000

Your new tax bill

-$21,068

Estimated tax savings

$66,068

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