BNBCalc.com Investment Analysis Report of 1110 Santa Rosa Blvd unit a119, Fort Walton Beach, FL 32548, USA

3 bed • 2 bath • 9 guests • $699,000

BNB

Calc

Return Metrics

19.85% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

19.85%

Cap Rate

12.5%

Return on Investment

32.73%

Annual Revenue

$116,498

AirDNA projects $443/night at 72% occupancy ($116,498).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,422

Annual Expenses

$29,065

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,671

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$971

Management & Platform Fees

$291

Platform Fee (i.e. Airbnb)

$291

Property Manager Fee

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

$36,357

Deductible property tax

$5,033

Est. Depreciation Value

$327,374

Profit on this property

$87,433

Your total deduction

$281,330

So, your new taxable income is your previous income minus your total deduction ($150,000 - $281,330)

-$131,330

Your old tax bill

$45,000

Your new tax bill

-$39,399

Estimated tax savings

$84,399

1110 Santa Rosa Blvd Fort Walton Beach, Florida, 32548

3 bed • 2 bath • 9 guests • $699,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$116,498

Profit (Cash Flow)

$40,549

Cap Rate

12.5%

Annual Revenue

$116,498

AirDNA projects $443/night at 72% occupancy ($116,498)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.85% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.85%

Cap Rate

12.5%

Return on Investment

32.73%

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

$36,357

Deductible property tax

$5,033

Your total deduction

$58,316

Your adjusted annual income

$150,000 - $58,316 = $91,684

Taxes on $91,684 (30%)

$27,505

Your old tax bill

$45,000

Your new tax bill

$27,505

Estimated tax savings

$17,495

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