BNBCalc.com Investment Analysis Report of 7420 Beach Dr, Panama City Beach, FL 32408, USA

4 bed • 4 bath • 10 guests • $550,000

BNB

Calc

Return Metrics

27.22% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

27.22%

Cap Rate

13.55%

Return on Investment

43.15%

Annual Revenue

$101,388

AirDNA projects $487/night at 57% occupancy ($101,388).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,238

Annual Expenses

$26,860

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,545

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$845

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$260,350

Profit on this property

$74,528

Your total deduction

$217,371

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,371)

-$67,371

Your old tax bill

$45,000

Your new tax bill

-$20,211

Estimated tax savings

$65,211

7420 Beach Dr

Panama City Beach, Florida, 32408-5322

4 bed • 4 bath • 10 guests • $550,000

Annual Revenue

$101,388

Profit (Cash Flow)

$37,436

Cap Rate

13.6%

Annual Revenue

$101,388

AirDNA projects $487/night at 57% occupancy ($101,388)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.22% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.22%

Cap Rate

13.55%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$39,963

Your adjusted annual income

$150,000 - $39,963 = $110,037

Taxes on $110,037 (30%)

$33,011

Your old tax bill

$45,000

Your new tax bill

$33,011

Estimated tax savings

$11,989

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