BNBCalc.com Investment Analysis Report of 842 SW 11th St, Fort Lauderdale, FL 33315, USA

4 bed • 3.5 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

19.51% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.51%

Cap Rate

11.44%

Return on Investment

36.05%

Annual Revenue

$147,296

AirDNA projects $568/night at 71% occupancy ($147,295).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,736

Annual Expenses

$32,828

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,927

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,227

Management & Platform Fees

$368

Platform Fee (i.e. Airbnb)

$368

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,524

Profit on this property

$114,467

Your total deduction

$410,418

So, your new taxable income is your previous income minus your total deduction ($150,000 - $410,418)

-$260,418

Your old tax bill

$45,000

Your new tax bill

-$78,125

Estimated tax savings

$123,125

property-location

842 SW 11th St Fort Lauderdale, Florida, 33315

4 bed • 3.5 bath • 12 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$147,296

Profit (Cash Flow)

$47,015

Cap Rate

11.4%

Annual Revenue

$147,296

AirDNA projects $568/night at 71% occupancy ($147,295).

Occupancy Rate

Avg Daily Rate

Return Metrics

19.51% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.51%

Cap Rate

11.44%

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 est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Your total deduction

$91,946

Your adjusted annual income

$150,000 - $91,946 = $58,054

Taxes on $58,054 (30%)

$17,416

Your old tax bill

$45,000

Your new tax bill

$17,416

Estimated tax savings

$27,584

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 recomend LearnLikeACPA.com