BNBCalc.com Investment Analysis Report of 8826 Dunes Ct apt 207, Kissimmee, FL 34747, USA

2 bed • 1 bath • 3 guests • $230,000

BNB

Calc

Return Metrics

1.07% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.07%

Cap Rate

7.01%

Return on Investment

16.55%

Annual Revenue

$34,274

AirDNA projects $136/night at 69% occupancy ($34,274).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,511

Annual Expenses

$18,136

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$986

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$286

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$109,930

Profit on this property

$16,139

Your total deduction

$106,984

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,984)

$43,016

Your old tax bill

$45,000

Your new tax bill

$12,905

Estimated tax savings

$32,095

8826 Dunes Ct

Kissimmee, Florida, 34747

2 bed • 1 bath • 3 guests • $230,000

Annual Revenue

$34,274

Profit (Cash Flow)

$635

Cap Rate

7.0%

Annual Revenue

$34,274

AirDNA projects $136/night at 69% occupancy ($34,274)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.07% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.07%

Cap Rate

7.01%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$32,056

Your adjusted annual income

$150,000 - $32,056 = $117,944

Taxes on $117,944 (30%)

$35,383

Your old tax bill

$45,000

Your new tax bill

$35,383

Estimated tax savings

$9,617

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