BNBCalc.com Investment Analysis Report of 726 NE 15th Ave, Fort Lauderdale, FL 33304, USA

3 bed • 4 bath • 8 guests • $990,000

BNB

Calc

Return Metrics

13.41% 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

13.41%

Cap Rate

9.95%

Return on Investment

30.06%

Annual Revenue

$128,968

AirDNA projects $535/night at 66% occupancy ($128,967).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,537

Annual Expenses

$30,446

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,775

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,075

Management & Platform Fees

$322

Platform Fee (i.e. Airbnb)

$322

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

$46,986

Deductible property tax

$9,801

Est. Depreciation Value

$461,718

Profit on this property

$98,522

Your total deduction

$419,984

So, your new taxable income is your previous income minus your total deduction ($150,000 - $419,984)

-$269,984

Your old tax bill

$45,000

Your new tax bill

-$80,995

Estimated tax savings

$125,995

726 NE 15th Ave

Fort Lauderdale, Florida, 33304-2929

3 bed • 4 bath • 8 guests • $990,000

Annual Revenue

$128,968

Profit (Cash Flow)

$31,742

Cap Rate

10.0%

Annual Revenue

$128,968

AirDNA projects $535/night at 66% occupancy ($128,968)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.41% 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

13.41%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$105,488

Your adjusted annual income

$150,000 - $105,488 = $44,512

Taxes on $44,512 (30%)

$13,354

Your old tax bill

$45,000

Your new tax bill

$13,354

Estimated tax savings

$31,646

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