BNBCalc.com Investment Analysis Report of 8730 Thomas Dr unit 313, Panama City Beach, FL 32408, USA

3 bed • 2 bath • 6 guests • $365,000

BNB

Calc

Return Metrics

28.91% 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

28.91%

Cap Rate

13.34%

Return on Investment

45.17%

Annual Revenue

$70,331

AirDNA projects $332/night at 58% occupancy ($70,331).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,623

Utilities

$340

Internet + TV

$120

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,286

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$586

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$15,278

Deductible property tax

$2,519

Est. Depreciation Value

$173,546

Profit on this property

$48,708

Your total deduction

$142,634

So, your new taxable income is your previous income minus your total deduction ($150,000 - $142,634)

$7,366

Your old tax bill

$45,000

Your new tax bill

$2,210

Estimated tax savings

$42,790

8730 Thomas Dr unit 313

Panama City Beach, Florida, 32408-4750

3 bed • 2 bath • 6 guests • $365,000

Annual Revenue

$70,331

Profit (Cash Flow)

$26,736

Cap Rate

13.3%

Annual Revenue

$70,331

AirDNA projects $332/night at 58% occupancy ($70,331)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.91% 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

28.91%

Cap Rate

13.34%

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

$15,278

Deductible property tax

$2,519

Your total deduction

$24,362

Your adjusted annual income

$150,000 - $24,362 = $125,638

Taxes on $125,638 (30%)

$37,691

Your old tax bill

$45,000

Your new tax bill

$37,691

Estimated tax savings

$7,309

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