BNBCalc.com Investment Analysis Report of 8050 A1A S unit 502, St. Augustine, FL 32080, USA

3 bed • 2 bath • 9 guests • $1,200,000

BNB

Calc

Return Metrics

-16.5% 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

-16.5%

Cap Rate

2.83%

Return on Investment

0.29%

Annual Revenue

$54,787

AirDNA projects $300/night at 50% occupancy ($54,786).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,157

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$558,117

Profit on this property

$33,984

Your total deduction

$592,966

So, your new taxable income is your previous income minus your total deduction ($150,000 - $592,966)

-$442,966

Your old tax bill

$45,000

Your new tax bill

-$132,890

Estimated tax savings

$177,890

8050 A1A S

St. Augustine, Florida, 32080

3 bed • 2 bath • 9 guests • $1,200,000

Annual Revenue

$54,787

Profit (Cash Flow)

-$46,956

Cap Rate

2.8%

Annual Revenue

$54,787

AirDNA projects $300/night at 50% occupancy ($54,787)

Occupancy Rate

Avg Daily Rate

Return Metrics

-16.5% 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

-16.5%

Cap Rate

2.83%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$212,838

Your adjusted annual income

$150,000 - $212,838 = -$62,838

Taxes on -$62,838 (30%)

-$18,851

Your old tax bill

$45,000

Your new tax bill

-$18,851

Estimated tax savings

$63,851

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