BNBCalc.com Investment Analysis Report of 924 Whelk Ct, Okaloosa Island, FL 32548, USA

8 bed • 6 bath • 20 guests • $3,000,000

BNB

Calc

Return Metrics

-23.32% 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

-23.32%

Cap Rate

1.22%

Return on Investment

-6.48%

Annual Revenue

$58,118

AirDNA projects $306/night at 52% occupancy ($58,117).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,770

Annual Expenses

$21,235

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,184

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$484

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$142,383

Deductible property tax

$29,700

Est. Depreciation Value

$1,394,172

Profit on this property

$36,882

Your total deduction

$1,529,373

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,529,373)

-$1,379,373

Your old tax bill

$45,000

Your new tax bill

-$413,812

Estimated tax savings

$458,812

924 Whelk Ct Okaloosa Island, Florida, 32548

8 bed • 6 bath • 20 guests • $3,000,000

Annual Revenue

$58,118

Profit (Cash Flow)

-$165,486

Cap Rate

1.2%

Annual Revenue

$58,118

AirDNA projects $306/night at 52% occupancy ($58,118)

Occupancy Rate

Avg Daily Rate

Return Metrics

-23.32% 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

-23.32%

Cap Rate

1.22%

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

$142,383

Deductible property tax

$29,700

Your total deduction

$579,837

Your adjusted annual income

$150,000 - $579,837 = -$429,837

Taxes on -$429,837 (30%)

-$128,951

Your old tax bill

$45,000

Your new tax bill

-$128,951

Estimated tax savings

$173,951

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