BNBCalc.com Investment Analysis Report of 741 Bayshore Dr #2s, Fort Lauderdale, FL 33304, USA

1 bed • 1 bath • 4 guests • $345,000

BNB

Calc

Return Metrics

0.65% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.65%

Cap Rate

6.9%

Return on Investment

17.09%

Annual Revenue

$43,099

AirDNA projects $450/night at 59% occupancy ($96,972).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,607

Annual Expenses

$19,283

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$359

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$16,374

Deductible property tax

$3,415

Est. Depreciation Value

$161,615

Profit on this property

$23,816

Your total deduction

$157,588

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,588)

-$7,588

Your old tax bill

$45,000

Your new tax bill

-$2,276

Estimated tax savings

$47,276

741 Bayshore Dr

Fort Lauderdale, Florida, 33304-3917

1 bed • 1 bath • 4 guests • $345,000

Annual Revenue

$43,099

Profit (Cash Flow)

$548

Cap Rate

6.9%

Annual Revenue

$43,099

AirDNA projects $450/night at 59% occupancy ($96,972)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.65% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.65%

Cap Rate

6.9%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$47,492

Your adjusted annual income

$150,000 - $47,492 = $102,508

Taxes on $102,508 (30%)

$30,752

Your old tax bill

$45,000

Your new tax bill

$30,752

Estimated tax savings

$14,248

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