BNBCalc.com Investment Analysis Report of 1404 NE 1st Ave., Fort Lauderdale, FL 33304, USA

3 bed • 2 bath • 7 guests • $470,000

BNB

Calc

Return Metrics

89.33% 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

89.33%

Cap Rate

14.79%

Return on Investment

140.55%

Annual Revenue

$92,896

AirDNA projects $314/night at 66% occupancy ($75,693).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,946

Annual Expenses

$23,357

Utilities

$290

Internet + TV

$70

Water/Sewer

$70

Garbage

$0

Electric

$100

Gas

$0

Other

$50

Maintenance

$1,424

Property Insurance

$375

HOA

$0

Landscaping

$75

Ongoing Repairs

$0

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$774

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

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

$12,608

Deductible property tax

$5,264

Est. Depreciation Value

$221,905

Profit on this property

$69,540

Your total deduction

$170,238

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,238)

-$20,238

Your old tax bill

$45,000

Your new tax bill

-$6,071

Estimated tax savings

$51,071

property-location

1404 NE 1st Ave. Fort Lauderdale, Florida, 33304-1016

3 bed • 2 bath • 7 guests

Purchase Price

Est. $2,254/mo

Agent

Inquire about this property

Contact Agent

$92,896

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

89.33%

Cap Rate

14.79%

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 est deduction will be...

Deductible mortgage interest

$12,608

Deductible property tax

$5,264

Your total deduction

$19,038

Your adjusted annual income

$150,000 - $19,038 = $130,962

Taxes on $130,962 (30%)

$39,289

Your old tax bill

$45,000

Your new tax bill

$39,289

Estimated tax savings

$5,711

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com