BNBCalc.com Investment Analysis Report of 12 Fleetwood Dr, Palm Coast, FL 32137, USA

3 bed • 2 bath • 9 guests • $350,000

BNB

Calc

Return Metrics

36.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3.2%

Revenue Appreciation Assumption:

Cash on Cash Return

36.69%

Cap Rate

16.07%

Return on Investment

53.13%

Annual Revenue

$80,390

AirDNA projects $310/night at 65% occupancy ($73,596).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,011

Annual Expenses

$24,131

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,370

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$670

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,637

Profit on this property

$56,259

Your total deduction

$130,454

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,454)

$19,546

Your old tax bill

$45,000

Your new tax bill

$5,864

Estimated tax savings

$39,136

12 Fleetwood Dr Palm Coast, Florida, 32137-8458

3 bed • 2 bath • 9 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$80,390

Profit (Cash Flow)

$32,655

Cap Rate

16.1%

Annual Revenue

$80,390

AirDNA projects $310/night at 65% occupancy ($73,597)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3.2%

Revenue Appreciation

Cash on Cash Return

36.69%

Cap Rate

16.07%

Return on Investment

53.13%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$16,886

Your adjusted annual income

$150,000 - $16,886 = $133,114

Taxes on $133,114 (30%)

$39,934

Your old tax bill

$45,000

Your new tax bill

$39,934

Estimated tax savings

$5,066

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