BNBCalc.com Investment Analysis Report of 9500 Grand Sandestin Blvd #2401, Miramar Beach, FL 32550, USA

2 bed • 2 bath • 6 guests • $490,000

BNB

Calc

Return Metrics

-2.35% 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

-2.35%

Cap Rate

6.17%

Return on Investment

14.01%

Annual Revenue

$50,480

AirDNA projects $271/night at 51% occupancy ($50,480).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,687

Annual Expenses

$20,242

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,121

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$421

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$23,256

Deductible property tax

$4,851

Est. Depreciation Value

$229,836

Profit on this property

$30,238

Your total deduction

$227,705

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,705)

-$77,705

Your old tax bill

$45,000

Your new tax bill

-$23,312

Estimated tax savings

$68,312

9500 Grand Sandestin Blvd Miramar Beach, Florida, 32550

2 bed • 2 bath • 6 guests • $490,000

Annual Revenue

$50,480

Profit (Cash Flow)

-$2,810

Cap Rate

6.2%

Annual Revenue

$50,480

AirDNA projects $271/night at 51% occupancy ($50,480)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.35% 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

-2.35%

Cap Rate

6.17%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$71,129

Your adjusted annual income

$150,000 - $71,129 = $78,871

Taxes on $78,871 (30%)

$23,661

Your old tax bill

$45,000

Your new tax bill

$23,661

Estimated tax savings

$21,339

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