BNBCalc.com Investment Analysis Report of 1558 Moon Valley Dr, Davenport, FL 33896, USA

8 bed • 5 bath • 20 guests • $1,000,000

BNB

Calc

Return Metrics

13.97% 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

13.97%

Cap Rate

10.22%

Return on Investment

29.95%

Annual Revenue

$133,292

AirDNA projects $514/night at 71% occupancy ($133,292).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,584

Annual Expenses

$31,008

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,811

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,111

Management & Platform Fees

$333

Platform Fee (i.e. Airbnb)

$333

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$472,884

Profit on this property

$102,284

Your total deduction

$427,961

So, your new taxable income is your previous income minus your total deduction ($150,000 - $427,961)

-$277,961

Your old tax bill

$45,000

Your new tax bill

-$83,388

Estimated tax savings

$128,388

1558 Moon Valley Dr Davenport, Florida, 33896-6830

8 bed • 5 bath • 20 guests • $1,000,000

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

$133,292

Profit (Cash Flow)

$34,832

Cap Rate

10.2%

Annual Revenue

$133,292

AirDNA projects $514/night at 71% occupancy ($133,292)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.97% 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

13.97%

Cap Rate

10.22%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$105,737

Your adjusted annual income

$150,000 - $105,737 = $44,263

Taxes on $44,263 (30%)

$13,279

Your old tax bill

$45,000

Your new tax bill

$13,279

Estimated tax savings

$31,721

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