BNBCalc.com Investment Analysis Report of 1909 W Main St, Tampa, FL 33607, USA

3 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

31.17% 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

31.17%

Cap Rate

15.19%

Return on Investment

45.85%

Annual Revenue

$50,667

AirDNA projects $204/night at 68% occupancy ($50,666).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,689

Annual Expenses

$20,267

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,122

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$422

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,393

Profit on this property

$30,400

Your total deduction

$78,465

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,465)

$71,535

Your old tax bill

$45,000

Your new tax bill

$21,460

Estimated tax savings

$23,540

1909 W Main St Tampa, Florida, 33607-4321

3 bed • 1 bath • 6 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Sky Welch

Edit my contact card

Annual Revenue

$50,667

Profit (Cash Flow)

$16,912

Cap Rate

15.2%

Annual Revenue

$50,667

AirDNA projects $204/night at 68% occupancy ($50,667)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.17% 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

31.17%

Cap Rate

15.19%

Return on Investment

45.85%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$12,049

Your adjusted annual income

$150,000 - $12,049 = $137,951

Taxes on $137,951 (30%)

$41,385

Your old tax bill

$45,000

Your new tax bill

$41,385

Estimated tax savings

$3,615

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