BNBCalc.com Investment Analysis Report of 7434 Marker Ave, Kissimmee, FL 34747, USA

8 bed • 6 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

34.6% 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

34.6%

Cap Rate

15.63%

Return on Investment

50.1%

Annual Revenue

$146,006

AirDNA projects $615/night at 65% occupancy ($146,006).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,722

Annual Expenses

$32,661

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,917

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,217

Management & Platform Fees

$365

Platform Fee (i.e. Airbnb)

$365

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$346,389

Profit on this property

$113,345

Your total deduction

$274,630

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,630)

-$124,630

Your old tax bill

$45,000

Your new tax bill

-$37,389

Estimated tax savings

$82,389

7434 Marker Ave Kissimmee, Florida, 34747

8 bed • 6 bath • 12 guests • $725,000

Annual Revenue

$146,006

Profit (Cash Flow)

$64,445

Cap Rate

15.6%

Annual Revenue

$146,006

AirDNA projects $615/night at 65% occupancy ($146,006)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.6% 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

34.6%

Cap Rate

15.63%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$38,534

Your adjusted annual income

$150,000 - $38,534 = $111,466

Taxes on $111,466 (30%)

$33,440

Your old tax bill

$45,000

Your new tax bill

$33,440

Estimated tax savings

$11,560

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