BNBCalc.com Investment Analysis Report of 200 Estero Blvd, Fort Myers Beach, FL 33931, USA

1 bed • 1 bath • 4 guests • $400,000

BNB

Calc

Return Metrics

11.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

10.7%

Revenue Appreciation Assumption:

Cash on Cash Return

11.98%

Cap Rate

9.62%

Return on Investment

60.53%

Annual Revenue

$83,203

AirDNA projects $268/night at 85% occupancy ($83,202).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,724

Annual Expenses

$44,688

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,682

Property Insurance

$150

HOA

$630

Landscaping

Ongoing Repairs

$50

Supplies

$150

Software

Pest Control

Permits

Other

Cleaning Cost

$693

Management & Platform Fees

$1,602

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

$1,394

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

$186,946

Profit on this property

$38,515

Your total deduction

$171,376

So, your new taxable income is your previous income minus your total deduction ($150,000 - $171,376)

-$21,376

Your old tax bill

$45,000

Your new tax bill

-$6,413

Estimated tax savings

$51,413

200 Estero Blvd Fort Myers Beach, Florida, 33931-2013

1 bed • 1 bath • 4 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$83,203

Profit (Cash Flow)

$11,539

Cap Rate

9.6%

Annual Revenue

$83,203

AirDNA projects $268/night at 85% occupancy ($83,203)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

10.7%

Revenue Appreciation

Cash on Cash Return

11.98%

Cap Rate

9.62%

Return on Investment

60.53%

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

$44,032

Your adjusted annual income

$150,000 - $44,032 = $105,968

Taxes on $105,968 (30%)

$31,791

Your old tax bill

$45,000

Your new tax bill

$31,791

Estimated tax savings

$13,209

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