BNBCalc.com Investment Analysis Report of 760 NW 36th St, Oakland Park, FL 33309, USA

3 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

26.25% 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

26.25%

Cap Rate

13.15%

Return on Investment

42.56%

Annual Revenue

$106,450

AirDNA projects $435/night at 67% occupancy ($106,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,293

Annual Expenses

$27,519

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,587

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$887

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,778

Profit on this property

$78,932

Your total deduction

$237,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $237,263)

-$87,263

Your old tax bill

$45,000

Your new tax bill

-$26,179

Estimated tax savings

$71,179

760 NW 36th St Oakland Park, Florida, 33309-5011

3 bed • 2 bath • 8 guests • $600,000

Annual Revenue

$106,450

Profit (Cash Flow)

$38,468

Cap Rate

13.2%

Annual Revenue

$106,450

AirDNA projects $435/night at 67% occupancy ($106,450)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.25% 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

26.25%

Cap Rate

13.15%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$45,295

Your adjusted annual income

$150,000 - $45,295 = $104,705

Taxes on $104,705 (30%)

$31,411

Your old tax bill

$45,000

Your new tax bill

$31,411

Estimated tax savings

$13,589

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