BNBCalc.com Investment Analysis Report of 1232 Sea Dunes Dr, Eastpoint, FL 32328, USA

4 bed • 3 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

17.47% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.47%

Cap Rate

14.96%

Return on Investment

26.21%

Annual Revenue

$159,517

AirDNA projects $753/night at 56% occupancy ($154,016).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,250

Annual Expenses

$51,004

Utilities

$335

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$0

Other

$0

Maintenance

$1,270

Property Insurance

$0

HOA

$220

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$500

Cleaning Cost

$0

Management & Platform Fees

$2,645

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$2,645

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

$39,583

Deductible property tax

$7,250

Est. Depreciation Value

$439,349

Profit on this property

$108,513

Your total deduction

$377,669

So, your new taxable income is your previous income minus your total deduction ($150,000 - $377,669)

-$227,669

Your old tax bill

$45,000

Your new tax bill

-$68,301

Estimated tax savings

$113,301

1232 Sea Dunes Dr Eastpoint, Florida, 32328-2342

4 bed • 3 bath • 12 guests • $725,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$159,517

Profit (Cash Flow)

$55,473

Cap Rate

15.0%

Annual Revenue

$159,517

AirDNA projects $753/night at 56% occupancy ($154,016)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.47% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.47%

Cap Rate

14.96%

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

$39,583

Deductible property tax

$7,250

Your total deduction

$76,501

Your adjusted annual income

$150,000 - $76,501 = $73,499

Taxes on $73,499 (30%)

$22,050

Your old tax bill

$45,000

Your new tax bill

$22,050

Estimated tax savings

$22,950

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