BNBCalc.com Investment Analysis Report of 18243 Waydale Loop, Hudson, FL 34667, USA

4 bed • 3 bath • 10 guests • $399,000

BNB

Calc

Return Metrics

12.87% 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

12.87%

Cap Rate

10.05%

Return on Investment

28.37%

Annual Revenue

$61,821

AirDNA projects $273/night at 62% occupancy ($61,821).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,810

Annual Expenses

$21,717

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,215

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$515

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$190,645

Profit on this property

$40,104

Your total deduction

$173,428

So, your new taxable income is your previous income minus your total deduction ($150,000 - $173,428)

-$23,428

Your old tax bill

$45,000

Your new tax bill

-$7,028

Estimated tax savings

$52,028

18243 Waydale Loop Hudson, Florida, 34667-0018

4 bed • 3 bath • 10 guests • $399,000

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

$61,821

Profit (Cash Flow)

$13,200

Cap Rate

10.1%

Annual Revenue

$61,821

AirDNA projects $273/night at 62% occupancy ($61,821)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.87% 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

12.87%

Cap Rate

10.05%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$43,485

Your adjusted annual income

$150,000 - $43,485 = $106,515

Taxes on $106,515 (30%)

$31,954

Your old tax bill

$45,000

Your new tax bill

$31,954

Estimated tax savings

$13,046

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