BNBCalc.com Investment Analysis Report of 11487 W Bayshore Dr, Crystal River, FL 34429, USA

2 bed • 2 bath • 4 guests • $220,000

BNB

Calc

Return Metrics

67.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.59%

Cap Rate

24.28%

Return on Investment

82.94%

Annual Revenue

$77,140

AirDNA projects $330/night at 64% occupancy ($77,139).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,976

Annual Expenses

$23,708

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,343

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$643

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

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

$10,441

Deductible property tax

$2,178

Est. Depreciation Value

$105,484

Profit on this property

$53,431

Your total deduction

$64,672

So, your new taxable income is your previous income minus your total deduction ($150,000 - $64,672)

$85,328

Your old tax bill

$45,000

Your new tax bill

$25,598

Estimated tax savings

$19,402

11487 W Bayshore Dr Crystal River, Florida, 34429-5246

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

$77,140

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.59%

Cap Rate

24.28%

Return on Investment

82.94%

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 est deduction will be...

Deductible mortgage interest

$10,441

Deductible property tax

$2,178

Your total deduction

-$7,232

Your adjusted annual income

$150,000 - -$7,232 = $157,232

Taxes on $157,232 (30%)

$47,170

Your old tax bill

$45,000

Your new tax bill

$47,170

Estimated tax savings

-$2,170

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com