BNBCalc.com Investment Analysis Report of 13700 Perdido Key Dr, Pensacola, FL 32507, USA

3 bed • 1 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

40.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

40.03%

Cap Rate

13.67%

Return on Investment

66.95%

Annual Revenue

$67,541

AirDNA projects $276/night at 66% occupancy ($66,532).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,924

Annual Expenses

$23,084

Utilities

$395

Internet + TV

$120

Water/Sewer

$70

Garbage

Electric

$100

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$119

HOA

$378

Landscaping

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

Permits

Other

Cleaning Cost

$563

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

Property Manager Fee

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

$16,270

Deductible property tax

$2,568

Est. Depreciation Value

$154,963

Profit on this property

$44,457

Your total deduction

$129,344

So, your new taxable income is your previous income minus your total deduction ($150,000 - $129,344)

$20,656

Your old tax bill

$45,000

Your new tax bill

$6,197

Estimated tax savings

$38,803

13700 Perdido Key Dr Pensacola, Florida, 32507

3 bed • 1 bath • 6 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$67,541

Profit (Cash Flow)

$20,217

Cap Rate

13.7%

Annual Revenue

$67,541

AirDNA projects $276/night at 66% occupancy ($66,533)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.03%

Cap Rate

13.67%

Return on Investment

66.95%

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

$16,270

Deductible property tax

$2,568

Your total deduction

$23,728

Your adjusted annual income

$150,000 - $23,728 = $126,272

Taxes on $126,272 (30%)

$37,882

Your old tax bill

$45,000

Your new tax bill

$37,882

Estimated tax savings

$7,118

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