BNBCalc.com Investment Analysis Report of 109 Castle Rd, Mary Esther, FL 32569, USA

4 bed • 2 bath • 10 guests • $340,000

BNB

Calc

Return Metrics

8.46% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.46%

Cap Rate

8.95%

Return on Investment

23.73%

Annual Revenue

$50,718

AirDNA projects $262/night at 53% occupancy ($50,717).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,689

Annual Expenses

$20,273

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,123

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$423

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$163,312

Profit on this property

$30,444

Your total deduction

$152,370

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,370)

-$2,370

Your old tax bill

$45,000

Your new tax bill

-$711

Estimated tax savings

$45,711

109 Castle Rd Mary Esther, Florida, 32569-2267

4 bed • 2 bath • 10 guests • $340,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$50,718

Profit (Cash Flow)

$7,512

Cap Rate

9.0%

Annual Revenue

$50,718

AirDNA projects $262/night at 53% occupancy ($50,718)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.46% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.46%

Cap Rate

8.95%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$41,042

Your adjusted annual income

$150,000 - $41,042 = $108,958

Taxes on $108,958 (30%)

$32,687

Your old tax bill

$45,000

Your new tax bill

$32,687

Estimated tax savings

$12,313

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