BNBCalc.com Investment Analysis Report of 938 NE 40th St, Oakland Park, FL 33334, USA

5 bed • 3 bath • 10 guests • $725,000

BNB

Calc

Return Metrics

37.21% 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

37.21%

Cap Rate

12.95%

Return on Investment

65.02%

Annual Revenue

$123,697

AirDNA projects $639/night at 53% occupancy ($123,697).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,480

Annual Expenses

$29,761

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,731

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,031

Management & Platform Fees

$309

Platform Fee (i.e. Airbnb)

$309

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

$38,710

Deductible property tax

$7,177

Est. Depreciation Value

$342,069

Profit on this property

$93,937

Your total deduction

$294,020

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,020)

-$144,020

Your old tax bill

$45,000

Your new tax bill

-$43,206

Estimated tax savings

$88,206

938 NE 40th St

Oakland Park, Florida, 33334-3016

5 bed • 3 bath • 10 guests • $725,000

Annual Revenue

$123,697

Profit (Cash Flow)

$39,817

Cap Rate

13.0%

Annual Revenue

$123,697

AirDNA projects $639/night at 53% occupancy ($123,697)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.21% 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

37.21%

Cap Rate

12.95%

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

$38,710

Deductible property tax

$7,177

Your total deduction

$60,948

Your adjusted annual income

$150,000 - $60,948 = $89,052

Taxes on $89,052 (30%)

$26,716

Your old tax bill

$45,000

Your new tax bill

$26,716

Estimated tax savings

$18,284

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