BNBCalc.com Investment Analysis Report of 8607 Tudor Ct, Kissimmee, FL 34747, USA

4 bed • 3 bath • 10 guests • $449,000

BNB

Calc

Return Metrics

1.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.04%

Cap Rate

7.01%

Return on Investment

16.72%

Annual Revenue

$51,908

AirDNA projects $209/night at 68% occupancy ($51,908).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,702

Annual Expenses

$20,428

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,133

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$433

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

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

$21,310

Deductible property tax

$4,445

Est. Depreciation Value

$213,673

Profit on this property

$31,480

Your total deduction

$207,948

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,948)

-$57,948

Your old tax bill

$45,000

Your new tax bill

-$17,384

Estimated tax savings

$62,384

8607 Tudor Ct Kissimmee, Florida, 34747-1634

4 bed • 3 bath • 10 guests • $449,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$51,908

Profit (Cash Flow)

$1,192

Cap Rate

7.0%

Annual Revenue

$51,908

AirDNA projects $209/night at 68% occupancy ($51,908).

Occupancy Rate

Avg Daily Rate

Return Metrics

1.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.04%

Cap Rate

7.01%

Return on Investment

16.72%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$62,326

Your adjusted annual income

$150,000 - $62,326 = $87,674

Taxes on $87,674 (30%)

$26,302

Your old tax bill

$45,000

Your new tax bill

$26,302

Estimated tax savings

$18,698

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