BNBCalc.com Investment Analysis Report of 1329 Tuscola St, Clearwater, FL 33756, USA

5 bed • 3 bath • 10 guests • $420,000

BNB

Calc

Return Metrics

77.13% 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

77.13%

Cap Rate

26.23%

Return on Investment

93.1%

Annual Revenue

$172,030

AirDNA projects $628/night at 75% occupancy ($172,029).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,154

Annual Expenses

$61,848

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,134

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,434

Management & Platform Fees

$2,580

Platform Fee (i.e. Airbnb)

$430

Property Manager Fee

$2,150

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

$16,909

Deductible property tax

$3,948

Est. Depreciation Value

$201,597

Profit on this property

$110,182

Your total deduction

$112,272

So, your new taxable income is your previous income minus your total deduction ($150,000 - $112,272)

$37,728

Your old tax bill

$45,000

Your new tax bill

$11,318

Estimated tax savings

$33,682

1329 Tuscola St Clearwater, Florida, 33756-4253

5 bed • 3 bath • 10 guests • $420,000

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

$172,030

Profit (Cash Flow)

$84,346

Cap Rate

26.2%

Annual Revenue

$172,030

AirDNA projects $628/night at 75% occupancy ($172,030)

Occupancy Rate

Avg Daily Rate

Return Metrics

77.13% 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

77.13%

Cap Rate

26.23%

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

$16,909

Deductible property tax

$3,948

Your total deduction

-$25,152

Your adjusted annual income

$150,000 - -$25,152 = $175,152

Taxes on $175,152 (30%)

$52,546

Your old tax bill

$45,000

Your new tax bill

$52,546

Estimated tax savings

-$7,546

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