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

6 bed • 3.5 bath • 10 guests • $440,000

BNB

Calc

Return Metrics

38.21% 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

38.21%

Cap Rate

16.82%

Return on Investment

53.3%

Annual Revenue

$100,815

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,232

Annual Expenses

$26,786

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,540

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$840

Management & Platform Fees

$252

Platform Fee (i.e. Airbnb)

$252

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

$20,883

Deductible property tax

$4,356

Est. Depreciation Value

$212,168

Profit on this property

$74,029

Your total deduction

$163,378

So, your new taxable income is your previous income minus your total deduction ($150,000 - $163,378)

-$13,378

Your old tax bill

$45,000

Your new tax bill

-$4,013

Estimated tax savings

$49,013

18755 Dobson Dr Hudson, Florida, 34667-6346

6 bed • 3.5 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

$100,815

Profit (Cash Flow)

$44,353

Cap Rate

16.8%

Annual Revenue

$100,815

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

Occupancy Rate

Avg Daily Rate

Return Metrics

38.21% 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

38.21%

Cap Rate

16.82%

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

$20,883

Deductible property tax

$4,356

Your total deduction

$18,730

Your adjusted annual income

$150,000 - $18,730 = $131,270

Taxes on $131,270 (30%)

$39,381

Your old tax bill

$45,000

Your new tax bill

$39,381

Estimated tax savings

$5,619

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