BNBCalc.com Investment Analysis Report of 18755 Dobson Dr, Hudson, FL 34667, USA

6 bed • 4 bath • 10 guests • $440,000

BNB

Calc

Return Metrics

93.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

93.85%

Cap Rate

23.15%

Return on Investment

119.2%

Annual Revenue

$136,236

AirDNA projects $373/night at 74% occupancy ($100,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,863

Annual Expenses

$34,355

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,835

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,135

Management & Platform Fees

$568

Platform Fee (i.e. Airbnb)

$568

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

$22,463

Deductible property tax

$4,440

Est. Depreciation Value

$212,248

Profit on this property

$101,881

Your total deduction

$137,270

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,270)

$12,730

Your old tax bill

$45,000

Your new tax bill

$3,819

Estimated tax savings

$41,181

18755 Dobson Dr Hudson, Florida, 34667-6346

6 bed • 4 bath • 10 guests • $440,000

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

$136,236

Profit (Cash Flow)

$67,765

Cap Rate

23.2%

Annual Revenue

$136,236

AirDNA projects $373/night at 74% occupancy ($100,815)

Occupancy Rate

Avg Daily Rate

Return Metrics

93.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

93.85%

Cap Rate

23.15%

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

$22,463

Deductible property tax

$4,440

Your total deduction

-$7,434

Your adjusted annual income

$150,000 - -$7,434 = $157,434

Taxes on $157,434 (30%)

$47,230

Your old tax bill

$45,000

Your new tax bill

$47,230

Estimated tax savings

-$2,230

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