BNBCalc.com Investment Analysis Report of 136 Hanging Moss Drive, Oviedo, FL, USA

4 bed • 2 bath • 4 guests • $400,000

BNB

Calc

Return Metrics

9.58% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.58%

Cap Rate

9.19%

Return on Investment

25.12%

Annual Revenue

$58,023

AirDNA projects $338/night at 47% occupancy ($58,022).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,769

Annual Expenses

$21,223

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,184

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$484

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$190,946

Profit on this property

$36,800

Your total deduction

$177,090

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,090)

-$27,090

Your old tax bill

$45,000

Your new tax bill

-$8,127

Estimated tax savings

$53,127

136 Hanging Moss Drive England, CM13 2HG

4 bed • 2 bath • 4 guests • $400,000

Edit my contact card

Annual Revenue

$58,023

Profit (Cash Flow)

$9,824

Cap Rate

9.2%

Annual Revenue

$58,023

AirDNA projects $338/night at 47% occupancy ($58,023)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.58% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.58%

Cap Rate

9.19%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$46,946

Your adjusted annual income

$150,000 - $46,946 = $103,054

Taxes on $103,054 (30%)

$30,916

Your old tax bill

$45,000

Your new tax bill

$30,916

Estimated tax savings

$14,084

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