BNBCalc.com Investment Analysis Report of 139 Brown St, Santa Rosa Beach, FL 32459, USA

4 bed • 4 bath • 14 guests • $1,200,000

BNB

Calc

Return Metrics

10.26% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.26%

Cap Rate

9.19%

Return on Investment

26.91%

Annual Revenue

$142,610

AirDNA projects $685/night at 57% occupancy ($142,609).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,685

Annual Expenses

$32,219

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,888

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,188

Management & Platform Fees

$357

Platform Fee (i.e. Airbnb)

$357

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,717

Profit on this property

$110,390

Your total deduction

$518,160

So, your new taxable income is your previous income minus your total deduction ($150,000 - $518,160)

-$368,160

Your old tax bill

$45,000

Your new tax bill

-$110,448

Estimated tax savings

$155,448

139 Brown St Santa Rosa Beach, Florida, 32459-6501

4 bed • 4 bath • 14 guests • $1,200,000

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

$142,610

Profit (Cash Flow)

$29,450

Cap Rate

9.2%

Annual Revenue

$142,610

AirDNA projects $685/night at 57% occupancy ($142,610)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.26% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.26%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$136,912

Your adjusted annual income

$150,000 - $136,912 = $13,088

Taxes on $13,088 (30%)

$3,926

Your old tax bill

$45,000

Your new tax bill

$3,926

Estimated tax savings

$41,074

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