BNBCalc.com Investment Analysis Report of 1820 19th Ave, Gulfport, MS 39501, USA

6 bed • 3 bath • 12 guests • $329,000

BNB

Calc

Return Metrics

51.71% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

51.71%

Cap Rate

20.95%

Return on Investment

66.2%

Annual Revenue

$94,978

AirDNA projects $394/night at 66% occupancy ($94,978).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,169

Annual Expenses

$26,027

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,491

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$791

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

Property Manager Fee

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

$15,615

Deductible property tax

$3,257

Est. Depreciation Value

$160,966

Profit on this property

$68,951

Your total deduction

$110,886

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,886)

$39,114

Your old tax bill

$45,000

Your new tax bill

$11,734

Estimated tax savings

$33,266

1820 19th Ave Gulfport, Mississippi, 39501-3028

6 bed • 3 bath • 12 guests • $329,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$94,978

Profit (Cash Flow)

$46,763

Cap Rate

21.0%

Annual Revenue

$94,978

AirDNA projects $394/night at 66% occupancy ($94,978)

Occupancy Rate

Avg Daily Rate

Return Metrics

51.71% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.71%

Cap Rate

20.95%

Return on Investment

66.2%

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

$15,615

Deductible property tax

$3,257

Your total deduction

$1,104

Your adjusted annual income

$150,000 - $1,104 = $148,896

Taxes on $148,896 (30%)

$44,669

Your old tax bill

$45,000

Your new tax bill

$44,669

Estimated tax savings

$331

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