BNBCalc.com Investment Analysis Report of 13621 Perdido Key Dr unit 703 w, Pensacola, FL 32507, USA

3 bed • 3 bath • 9 guests • $1,000,000

BNB

Calc

Return Metrics

-4.99% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.99%

Cap Rate

5.55%

Return on Investment

11.68%

Annual Revenue

$79,539

AirDNA projects $357/night at 61% occupancy ($79,539).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,002

Annual Expenses

$24,020

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,363

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$663

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$466,164

Profit on this property

$55,519

Your total deduction

$468,006

So, your new taxable income is your previous income minus your total deduction ($150,000 - $468,006)

-$318,006

Your old tax bill

$45,000

Your new tax bill

-$95,402

Estimated tax savings

$140,402

13621 Perdido Key Dr Pensacola, Florida, 32507

3 bed • 3 bath • 9 guests • $1,000,000

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

$79,539

Profit (Cash Flow)

-$11,933

Cap Rate

5.6%

Annual Revenue

$79,539

AirDNA projects $357/night at 61% occupancy ($79,539)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.99% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.99%

Cap Rate

5.55%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$150,486

Your adjusted annual income

$150,000 - $150,486 = -$486

Taxes on -$486 (30%)

-$146

Your old tax bill

$45,000

Your new tax bill

-$146

Estimated tax savings

$45,146

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