BNBCalc.com Investment Analysis Report of 1245 Mako Loop, Gulf Shores, AL 36542, USA

4 bed • 4 bath • 14 guests • $625,000

BNB

Calc

Return Metrics

22.9% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.9%

Cap Rate

12.41%

Return on Investment

38.99%

Annual Revenue

$104,927

AirDNA projects $456/night at 63% occupancy ($104,927).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,277

Annual Expenses

$27,321

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,574

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$874

Management & Platform Fees

$262

Platform Fee (i.e. Airbnb)

$262

Property Manager Fee

$0

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$294,893

Profit on this property

$77,607

Your total deduction

$253,136

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,136)

-$103,136

Your old tax bill

$45,000

Your new tax bill

-$30,941

Estimated tax savings

$75,941

1245 Mako Lp Gulf Shores, Alabama, 36542

4 bed • 4 bath • 14 guests • $625,000

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

$104,927

Profit (Cash Flow)

$35,451

Cap Rate

12.4%

Annual Revenue

$104,927

AirDNA projects $456/night at 63% occupancy ($104,927)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.9% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.9%

Cap Rate

12.41%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$52,208

Your adjusted annual income

$150,000 - $52,208 = $97,792

Taxes on $97,792 (30%)

$29,337

Your old tax bill

$45,000

Your new tax bill

$29,337

Estimated tax savings

$15,663

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