BNBCalc.com Investment Analysis Report of 80 Michaela Ln, Santa Rosa Beach, FL 32459, USA

3 bed • 2 bath • 9 guests • $993,000

BNB

Calc

Return Metrics

-1.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.97%

Cap Rate

6.27%

Return on Investment

14.71%

Annual Revenue

$87,337

AirDNA projects $392/night at 61% occupancy ($87,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,086

Annual Expenses

$25,034

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,428

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$728

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

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

$47,129

Deductible property tax

$9,831

Est. Depreciation Value

$462,780

Profit on this property

$62,303

Your total deduction

$457,436

So, your new taxable income is your previous income minus your total deduction ($150,000 - $457,436)

-$307,436

Your old tax bill

$45,000

Your new tax bill

-$92,231

Estimated tax savings

$137,231

80 Michaela Ln

Santa Rosa Beach, Florida, 32459

3 bed • 2 bath • 9 guests • $993,000

Annual Revenue

$87,337

Profit (Cash Flow)

-$4,681

Cap Rate

6.3%

Annual Revenue

$87,337

AirDNA projects $392/night at 61% occupancy ($87,337)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.97%

Cap Rate

6.27%

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

$47,129

Deductible property tax

$9,831

Your total deduction

$142,224

Your adjusted annual income

$150,000 - $142,224 = $7,776

Taxes on $7,776 (30%)

$2,333

Your old tax bill

$45,000

Your new tax bill

$2,333

Estimated tax savings

$42,667

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