BNBCalc.com Investment Analysis Report of 1656 Forsythia Ct, St George Island, FL 32328, USA

4 bed • 3.5 bath • 12 guests • $900,000

BNB

Calc

Return Metrics

19.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.62%

Cap Rate

12.27%

Return on Investment

33.22%

Annual Revenue

$160,963

AirDNA projects $565/night at 72% occupancy ($148,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,205

Annual Expenses

$50,459

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$3,045

Platform Fee (i.e. Airbnb)

$402

Property Manager Fee

$2,642

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

$44,879

Deductible property tax

$6,030

Est. Depreciation Value

$461,148

Profit on this property

$110,504

Your total deduction

$401,552

So, your new taxable income is your previous income minus your total deduction ($150,000 - $401,552)

-$251,552

Your old tax bill

$45,000

Your new tax bill

-$75,466

Estimated tax savings

$120,466

property-location

1656 Forsythia Ct Saint George Island, Florida, 32328-2204

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $4,317/mo

Agent

Inquire about this property

Contact Agent

$160,963

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

19.62%

Cap Rate

12.27%

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

$44,879

Deductible property tax

$6,030

Your total deduction

$86,664

Your adjusted annual income

$150,000 - $86,664 = $63,336

Taxes on $63,336 (30%)

$19,001

Your old tax bill

$45,000

Your new tax bill

$19,001

Estimated tax savings

$25,999

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