BNBCalc.com Investment Analysis Report of 11 Tom Roberts Rd, Alligator Point, FL 32346, USA

3 bed • 2 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

23.31% 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

23.31%

Cap Rate

12.54%

Return on Investment

39.31%

Annual Revenue

$80,624

AirDNA projects $283/night at 78% occupancy ($80,623).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,013

Annual Expenses

$24,161

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,372

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$672

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,694

Profit on this property

$56,463

Your total deduction

$182,043

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,043)

-$32,043

Your old tax bill

$45,000

Your new tax bill

-$9,613

Estimated tax savings

$54,613

11 Tom Roberts Rd Alligator Point, Florida, 32346

3 bed • 2 bath • 8 guests • $450,000

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

$80,624

Profit (Cash Flow)

$26,115

Cap Rate

12.5%

Annual Revenue

$80,624

AirDNA projects $283/night at 78% occupancy ($80,624)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.31% 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

23.31%

Cap Rate

12.54%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$37,115

Your adjusted annual income

$150,000 - $37,115 = $112,885

Taxes on $112,885 (30%)

$33,865

Your old tax bill

$45,000

Your new tax bill

$33,865

Estimated tax savings

$11,135

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