BNBCalc.com Investment Analysis Report of 209 W Emily St, Tampa, FL 33603, USA

4 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

5.78% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.78%

Cap Rate

8.24%

Return on Investment

21.1%

Annual Revenue

$48,906

AirDNA projects $206/night at 65% occupancy ($48,906).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,038

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,108

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$167,917

Profit on this property

$28,868

Your total deduction

$159,125

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,125)

-$9,125

Your old tax bill

$45,000

Your new tax bill

-$2,738

Estimated tax savings

$47,738

209 W Emily St Tampa, Florida, 33603-5722

4 bed • 2 bath • 6 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Sky Welch

Edit my contact card

Annual Revenue

$48,906

Profit (Cash Flow)

$5,264

Cap Rate

8.2%

Annual Revenue

$48,906

AirDNA projects $206/night at 65% occupancy ($48,906)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.78% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.78%

Cap Rate

8.24%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$44,661

Your adjusted annual income

$150,000 - $44,661 = $105,339

Taxes on $105,339 (30%)

$31,602

Your old tax bill

$45,000

Your new tax bill

$31,602

Estimated tax savings

$13,398

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