BNBCalc.com Investment Analysis Report of 847 Haddock Ave, New Smyrna Beach, FL 32169, USA

5 bed • 4 bath • 14 guests • $625,000

BNB

Calc

Return Metrics

38.17% 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

38.17%

Cap Rate

12.22%

Return on Investment

79.25%

Annual Revenue

$103,547

AirDNA projects $405/night at 70% occupancy ($103,546).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,262

Annual Expenses

$27,141

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,563

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$863

Management & Platform Fees

$259

Platform Fee (i.e. Airbnb)

$259

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

$35,939

Deductible property tax

$6,125

Est. Depreciation Value

$296,173

Profit on this property

$76,406

Your total deduction

$261,831

So, your new taxable income is your previous income minus your total deduction ($150,000 - $261,831)

-$111,831

Your old tax bill

$45,000

Your new tax bill

-$33,549

Estimated tax savings

$78,549

847 Haddock Ave

New Smyrna Beach, Florida, 32169-4807

5 bed • 4 bath • 14 guests • $625,000

Annual Revenue

$103,547

Profit (Cash Flow)

$24,050

Cap Rate

12.2%

Annual Revenue

$103,547

AirDNA projects $405/night at 70% occupancy ($103,547)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.17% 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

38.17%

Cap Rate

12.22%

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

$35,939

Deductible property tax

$6,125

Your total deduction

$60,007

Your adjusted annual income

$150,000 - $60,007 = $89,993

Taxes on $89,993 (30%)

$26,998

Your old tax bill

$45,000

Your new tax bill

$26,998

Estimated tax savings

$18,002

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