BNBCalc.com Investment Analysis Report of 922 E 17th Ave, Tampa, FL 33605, USA

8 bed • 5 bath • 16 guests • $660,000

BNB

Calc

Return Metrics

63.23% 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

63.23%

Cap Rate

22.15%

Return on Investment

80.78%

Annual Revenue

$184,083

AirDNA projects $1071/night at 72% occupancy ($281,646).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,154

Annual Expenses

$37,851

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,234

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,534

Management & Platform Fees

$460

Platform Fee (i.e. Airbnb)

$460

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

$39,131

Deductible property tax

$6,732

Est. Depreciation Value

$320,772

Profit on this property

$146,232

Your total deduction

$220,403

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,403)

-$70,403

Your old tax bill

$45,000

Your new tax bill

-$21,121

Estimated tax savings

$66,121

922 E 17th Ave

Tampa, Florida, 33605-2567

8 bed • 5 bath • 16 guests • $660,000

Annual Revenue

$184,083

Profit (Cash Flow)

$91,728

Cap Rate

22.2%

Annual Revenue

$184,083

AirDNA projects $1,071/night at 72% occupancy ($281,647)

Occupancy Rate

Avg Daily Rate

Return Metrics

63.23% 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

63.23%

Cap Rate

22.15%

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

$39,131

Deductible property tax

$6,732

Your total deduction

$1,667

Your adjusted annual income

$150,000 - $1,667 = $148,333

Taxes on $148,333 (30%)

$44,500

Your old tax bill

$45,000

Your new tax bill

$44,500

Estimated tax savings

$500

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