BNBCalc.com Investment Analysis Report of 1407 Illinois Street, Orlando, FL, USA

4 bed • 2.5 bath • 10 guests • $700,000

BNB

Calc

Return Metrics

0.67% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.67%

Cap Rate

6.37%

Return on Investment

17.63%

Annual Revenue

$67,030

AirDNA projects $248/night at 74% occupancy ($67,029).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,866

Annual Expenses

$22,394

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,259

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$559

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$28,181

Deductible property tax

$7,000

Est. Depreciation Value

$329,195

Profit on this property

$44,636

Your total deduction

$319,741

So, your new taxable income is your previous income minus your total deduction ($150,000 - $319,741)

-$169,741

Your old tax bill

$45,000

Your new tax bill

-$50,922

Estimated tax savings

$95,922

1407 Illinois Street Orlando, Florida, 32803-4155

4 bed • 2.5 bath • 10 guests • $700,000

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

$67,030

Profit (Cash Flow)

$1,160

Cap Rate

6.4%

Annual Revenue

$67,030

AirDNA projects $248/night at 74% occupancy ($67,030)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.67% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.67%

Cap Rate

6.37%

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

$28,181

Deductible property tax

$7,000

Your total deduction

$95,461

Your adjusted annual income

$150,000 - $95,461 = $54,539

Taxes on $54,539 (30%)

$16,362

Your old tax bill

$45,000

Your new tax bill

$16,362

Estimated tax savings

$28,638

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