BNBCalc.com Investment Analysis Report of 1200 Brickell Bay Drive, Miami, FL, USA

1 bed • 1 bath • 3 guests • $300,000

BNB

Calc

Return Metrics

57.21% 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

57.21%

Cap Rate

20.71%

Return on Investment

73.52%

Annual Revenue

$87,155

AirDNA projects $246/night at 60% occupancy ($53,910).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,084

Annual Expenses

$25,010

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,426

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$726

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$140,889

Profit on this property

$62,144

Your total deduction

$95,953

So, your new taxable income is your previous income minus your total deduction ($150,000 - $95,953)

$54,047

Your old tax bill

$45,000

Your new tax bill

$16,214

Estimated tax savings

$28,786

1200 Brickell Bay Drive Miami, Florida, 33131

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$87,155

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

57.21%

Cap Rate

20.71%

Return on Investment

73.52%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$31

Your adjusted annual income

$150,000 - -$31 = $150,031

Taxes on $150,031 (30%)

$45,009

Your old tax bill

$45,000

Your new tax bill

$45,009

Estimated tax savings

-$9

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