BNBCalc.com Investment Analysis Report of 1820 Sunset Dr, St George Island, FL 32328, USA

5 bed • 5 bath • 10 guests • $1,550,000

BNB

Calc

Return Metrics

15.59% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

15.59%

Cap Rate

10.59%

Return on Investment

33.23%

Annual Revenue

$242,157

AirDNA projects $1020/night at 65% occupancy ($242,156).

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,496

Annual Expenses

$77,956

Utilities

$720

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

Other

$250

Maintenance

$1,700

Property Insurance

$1,150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$4,076

Platform Fee (i.e. Airbnb)

Property Manager Fee

$4,076

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

$81,890

Deductible property tax

$15,500

Est. Depreciation Value

$722,354

Profit on this property

$164,201

Your total deduction

$655,543

So, your new taxable income is your previous income minus your total deduction ($150,000 - $655,543)

-$505,543

Your old tax bill

$45,000

Your new tax bill

-$151,663

Estimated tax savings

$196,663

1820 Sunset Dr Saint George Island, Florida, 32328

5 bed • 5 bath • 10 guests • $1,550,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$242,157

Profit (Cash Flow)

$52,985

Cap Rate

10.6%

Annual Revenue

$242,157

AirDNA projects $1,020/night at 65% occupancy ($242,157)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.59% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.59%

Cap Rate

10.59%

Return on Investment

33.23%

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

$81,890

Deductible property tax

$15,500

Your total deduction

$163,527

Your adjusted annual income

$150,000 - $163,527 = -$13,527

Taxes on -$13,527 (30%)

-$4,058

Your old tax bill

$45,000

Your new tax bill

-$4,058

Estimated tax savings

$49,058

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