BNBCalc.com Investment Analysis Report of 193 Coral Reef Circle, Kissimmee, Florida, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

0.97% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.97%

Cap Rate

6.98%

Return on Investment

16.82%

Annual Revenue

$47,862

AirDNA projects $208/night at 63% occupancy ($47,861).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,659

Annual Expenses

$19,902

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,099

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$399

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$27,960

Your total deduction

$184,650

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,650)

-$34,650

Your old tax bill

$45,000

Your new tax bill

-$10,395

Estimated tax savings

$55,395

193 Coral Reef Circle Kissimmee, Florida, 34743-8304

3 bed • 2 bath • 6 guests • $400,000

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

$47,862

Profit (Cash Flow)

$984

Cap Rate

7.0%

Annual Revenue

$47,862

AirDNA projects $208/night at 63% occupancy ($47,862)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.97% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.97%

Cap Rate

6.98%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$55,402

Your adjusted annual income

$150,000 - $55,402 = $94,598

Taxes on $94,598 (30%)

$28,379

Your old tax bill

$45,000

Your new tax bill

$28,379

Estimated tax savings

$16,621

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