BNBCalc.com Investment Analysis Report of Miramar Beach Dr, Miramar Beach, FL 32550, USA

2 bed • 2 bath • 6 guests • $24,000

BNB

Calc

Return Metrics

460.3% 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

460.3%

Cap Rate

237.23%

Return on Investment

468.25%

Annual Revenue

$81,168

AirDNA projects $313/night at 71% occupancy ($81,168).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,019

Annual Expenses

$24,232

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,376

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$676

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

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

$1,139

Deductible property tax

$238

Est. Depreciation Value

$15,214

Profit on this property

$56,936

Your total deduction

-$40,346

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$40,346)

$190,346

Your old tax bill

$45,000

Your new tax bill

$57,104

Estimated tax savings

-$12,104

Miramar Beach Dr

Miramar Beach, Florida, 32550

2 bed • 2 bath • 6 guests • $24,000

Annual Revenue

$81,168

Profit (Cash Flow)

$55,328

Cap Rate

237.2%

Annual Revenue

$81,168

AirDNA projects $313/night at 71% occupancy ($81,168)

Occupancy Rate

Avg Daily Rate

Return Metrics

460.3% 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

460.3%

Cap Rate

237.23%

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

$1,139

Deductible property tax

$238

Your total deduction

-$50,785

Your adjusted annual income

$150,000 - -$50,785 = $200,785

Taxes on $200,785 (30%)

$60,235

Your old tax bill

$45,000

Your new tax bill

$60,235

Estimated tax savings

-$15,235

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