BNBCalc.com Investment Analysis Report of 7300 Shoal Line Blvd, Spring Hill, FL 34607, USA

5 bed • 5 bath • 10 guests • $1,750,000

BNB

Calc

Return Metrics

3.47% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

3.47%

Cap Rate

7.49%

Return on Investment

20.24%

Annual Revenue

$205,450

AirDNA projects $500/night at 75% occupancy ($136,966).

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,196

Annual Expenses

$74,348

Utilities

$1,920

Internet + TV

$120

Water/Sewer

$200

Garbage

$100

Electric

$800

Gas

$200

Other

$500

Maintenance

$3,762

Property Insurance

$400

HOA

Landscaping

$200

Ongoing Repairs

$700

Supplies

$500

Software

$150

Pest Control

$100

Permits

Other

Cleaning Cost

$1,712

Management & Platform Fees

$514

Platform Fee (i.e. Airbnb)

$514

Property Manager Fee

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

$83,057

Deductible property tax

$15,925

Est. Depreciation Value

$814,467

Profit on this property

$131,101

Your total deduction

$782,348

So, your new taxable income is your previous income minus your total deduction ($150,000 - $782,348)

-$632,348

Your old tax bill

$45,000

Your new tax bill

-$189,704

Estimated tax savings

$234,704

7300 Shoal Line Blvd

Spring Hill, Florida, 34607-1541

5 bed • 5 bath • 10 guests • $1,750,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$205,450

Profit (Cash Flow)

$14,461

Cap Rate

7.5%

Annual Revenue

$205,450

AirDNA projects $500/night at 75% occupancy ($136,967)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.47% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.47%

Cap Rate

7.49%

Return on Investment

20.24%

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

$83,057

Deductible property tax

$15,925

Your total deduction

$227,612

Your adjusted annual income

$150,000 - $227,612 = -$77,612

Taxes on -$77,612 (30%)

-$23,284

Your old tax bill

$45,000

Your new tax bill

-$23,284

Estimated tax savings

$68,284

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