BNBCalc.com Investment Analysis Report of 741 Bayshore Dr #35n, Fort Lauderdale, FL 33304, USA

1 bed • 1 bath • 4 guests • $390,000

BNB

Calc

Return Metrics

50.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.75%

Cap Rate

18.97%

Return on Investment

67.28%

Annual Revenue

$100,771

AirDNA projects $445/night at 62% occupancy ($100,770).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,232

Annual Expenses

$26,780

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,540

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$840

Management & Platform Fees

$252

Platform Fee (i.e. Airbnb)

$252

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

$18,510

Deductible property tax

$3,861

Est. Depreciation Value

$182,340

Profit on this property

$73,991

Your total deduction

$130,720

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,720)

$19,280

Your old tax bill

$45,000

Your new tax bill

$5,784

Estimated tax savings

$39,216

741 Bayshore Dr Fort Lauderdale, Florida, 33304-3917

1 bed • 1 bath • 4 guests • $390,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$100,771

Profit (Cash Flow)

$47,687

Cap Rate

19.0%

Annual Revenue

$100,771

AirDNA projects $445/night at 62% occupancy ($100,770).

Occupancy Rate

Avg Daily Rate

Return Metrics

50.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.75%

Cap Rate

18.97%

Return on Investment

67.28%

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 est deduction will be...

Deductible mortgage interest

$18,510

Deductible property tax

$3,861

Your total deduction

$6,512

Your adjusted annual income

$150,000 - $6,512 = $143,488

Taxes on $143,488 (30%)

$43,046

Your old tax bill

$45,000

Your new tax bill

$43,046

Estimated tax savings

$1,954

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 recomend LearnLikeACPA.com