BNBCalc.com Investment Analysis Report of 2024 NW 13th Ave, Fort Lauderdale, FL 33311, USA

3 bed • 2 bath • 8 guests • $439,000

BNB

Calc

Return Metrics

20.74% 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

20.74%

Cap Rate

11.91%

Return on Investment

36.71%

Annual Revenue

$75,854

AirDNA projects $352/night at 59% occupancy ($75,853).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,962

Annual Expenses

$23,541

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,332

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$632

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

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

$20,835

Deductible property tax

$4,346

Est. Depreciation Value

$207,628

Profit on this property

$52,313

Your total deduction

$180,496

So, your new taxable income is your previous income minus your total deduction ($150,000 - $180,496)

-$30,496

Your old tax bill

$45,000

Your new tax bill

-$9,149

Estimated tax savings

$54,149

2024 NW 13th Ave Fort Lauderdale, Florida, 33311-3612

3 bed • 2 bath • 8 guests • $439,000

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

$75,854

Profit (Cash Flow)

$22,709

Cap Rate

11.9%

Annual Revenue

$75,854

AirDNA projects $352/night at 59% occupancy ($75,854)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.74% 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

20.74%

Cap Rate

11.91%

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

$20,835

Deductible property tax

$4,346

Your total deduction

$39,018

Your adjusted annual income

$150,000 - $39,018 = $110,982

Taxes on $110,982 (30%)

$33,295

Your old tax bill

$45,000

Your new tax bill

$33,295

Estimated tax savings

$11,705

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