BNBCalc.com Investment Analysis Report of 161 Acacia Ave, Biloxi, MS 39530, USA

3 bed • 2 bath • 8 guests • $334,000

BNB

Calc

Return Metrics

-7.81% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.81%

Cap Rate

4.74%

Return on Investment

7.77%

Annual Revenue

$33,953

AirDNA projects $166/night at 56% occupancy ($33,953).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,508

Annual Expenses

$18,094

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$983

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

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

$15,852

Deductible property tax

$3,307

Est. Depreciation Value

$159,268

Profit on this property

$15,859

Your total deduction

$162,568

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,568)

-$12,568

Your old tax bill

$45,000

Your new tax bill

-$3,770

Estimated tax savings

$48,770

161 Acacia Ave Biloxi, Mississippi, 39530-3308

3 bed • 2 bath • 8 guests • $334,000

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

$33,953

Profit (Cash Flow)

-$6,665

Cap Rate

4.7%

Annual Revenue

$33,953

AirDNA projects $166/night at 56% occupancy ($33,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.81% 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

-7.81%

Cap Rate

4.74%

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

$15,852

Deductible property tax

$3,307

Your total deduction

$54,017

Your adjusted annual income

$150,000 - $54,017 = $95,983

Taxes on $95,983 (30%)

$28,795

Your old tax bill

$45,000

Your new tax bill

$28,795

Estimated tax savings

$16,205

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