BNBCalc.com Investment Analysis Report of 112 NW 47th St, Miami, FL 33127, USA

4 bed • 3 bath • 10 guests • $825,000

BNB

Calc

Return Metrics

6.73% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

6.73%

Cap Rate

8.06%

Return on Investment

9.61%

Annual Revenue

$102,853

AirDNA projects $440/night at 64% occupancy ($102,852).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,026

Annual Expenses

$36,308

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,300

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$600

Management & Platform Fees

$1,286

Platform Fee (i.e. Airbnb)

Property Manager Fee

$1,286

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

Deductible property tax

$8,580

Est. Depreciation Value

$386,845

Profit on this property

$66,545

Your total deduction

$328,881

So, your new taxable income is your previous income minus your total deduction ($150,000 - $328,881)

-$178,881

Your old tax bill

$45,000

Your new tax bill

-$53,664

Estimated tax savings

$98,664

112 NW 47th St Miami, Florida, 33127-2410

4 bed • 3 bath • 10 guests • $825,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$102,853

Profit (Cash Flow)

$57,965

Cap Rate

8.1%

Annual Revenue

$102,853

AirDNA projects $440/night at 64% occupancy ($102,853)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.73% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.73%

Cap Rate

8.06%

Return on Investment

9.61%

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

Deductible property tax

$8,580

Your total deduction

$65,345

Your adjusted annual income

$150,000 - $65,345 = $84,655

Taxes on $84,655 (30%)

$25,397

Your old tax bill

$45,000

Your new tax bill

$25,397

Estimated tax savings

$19,603

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