BNBCalc.com Investment Analysis Report of 900 Gulf Shore Dr unit 2086, Destin, FL 32541, USA

3 bed • 2 bath • 6 guests • $895,000

BNB

Calc

Return Metrics

-1.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.97%

Cap Rate

6.27%

Return on Investment

14.65%

Annual Revenue

$80,244

AirDNA projects $338/night at 65% occupancy ($80,244).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,009

Annual Expenses

$24,112

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,369

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$669

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$42,478

Deductible property tax

$8,861

Est. Depreciation Value

$417,645

Profit on this property

$56,132

Your total deduction

$412,851

So, your new taxable income is your previous income minus your total deduction ($150,000 - $412,851)

-$262,851

Your old tax bill

$45,000

Your new tax bill

-$78,855

Estimated tax savings

$123,855

900 Gulf Shore Dr

Destin, Florida, 32541

3 bed • 2 bath • 6 guests • $895,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$80,244

Profit (Cash Flow)

-$4,240

Cap Rate

6.3%

Annual Revenue

$80,244

AirDNA projects $338/night at 65% occupancy ($80,244)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.97%

Cap Rate

6.27%

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

$42,478

Deductible property tax

$8,861

Your total deduction

$128,371

Your adjusted annual income

$150,000 - $128,371 = $21,629

Taxes on $21,629 (30%)

$6,489

Your old tax bill

$45,000

Your new tax bill

$6,489

Estimated tax savings

$38,511

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