BNBCalc.com Investment Analysis Report of 1532 Still Dr, Clermont, FL 34714, USA

3 bed • 3 bath • 9 guests • $390,000

BNB

Calc

Return Metrics

-2.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.38%

Cap Rate

6.14%

Return on Investment

13.39%

Annual Revenue

$43,259

AirDNA projects $188/night at 63% occupancy ($43,259).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,609

Annual Expenses

$19,304

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,060

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$18,510

Deductible property tax

$3,861

Est. Depreciation Value

$185,220

Profit on this property

$23,956

Your total deduction

$183,635

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,635)

-$33,635

Your old tax bill

$45,000

Your new tax bill

-$10,091

Estimated tax savings

$55,091

property-location

1532 Still Dr Clermont, Florida, 34714-4413

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,871/mo

Agent

Inquire about this property

Contact Agent

$43,259

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

-2.38%

Cap Rate

6.14%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$57,411

Your adjusted annual income

$150,000 - $57,411 = $92,589

Taxes on $92,589 (30%)

$27,777

Your old tax bill

$45,000

Your new tax bill

$27,777

Estimated tax savings

$17,223

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