BNBCalc.com Investment Analysis Report of 1513 Mulligan Blvd, Davenport, FL 33896, USA

8 bed • 5 bath • 20 guests • $905,000

BNB

Calc

Return Metrics

20.17% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.17%

Cap Rate

11.81%

Return on Investment

36.01%

Annual Revenue

$138,610

AirDNA projects $506/night at 75% occupancy ($138,610).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,642

Annual Expenses

$31,699

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,855

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,155

Management & Platform Fees

$347

Platform Fee (i.e. Airbnb)

$347

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

$42,952

Deductible property tax

$8,960

Est. Depreciation Value

$429,131

Profit on this property

$106,911

Your total deduction

$374,131

So, your new taxable income is your previous income minus your total deduction ($150,000 - $374,131)

-$224,131

Your old tax bill

$45,000

Your new tax bill

-$67,239

Estimated tax savings

$112,239

1513 Mulligan Blvd Davenport, Florida, 33896-6855

8 bed • 5 bath • 20 guests • $905,000

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

$138,610

Profit (Cash Flow)

$45,867

Cap Rate

11.8%

Annual Revenue

$138,610

AirDNA projects $506/night at 75% occupancy ($138,610)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.17% 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

20.17%

Cap Rate

11.81%

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

$42,952

Deductible property tax

$8,960

Your total deduction

$81,699

Your adjusted annual income

$150,000 - $81,699 = $68,301

Taxes on $68,301 (30%)

$20,490

Your old tax bill

$45,000

Your new tax bill

$20,490

Estimated tax savings

$24,510

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