BNBCalc.com Investment Analysis Report of 2109 Hidden Grove Lane, Merritt Island, FL, USA

2 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

39.46% 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

39.46%

Cap Rate

17.1%

Return on Investment

54.63%

Annual Revenue

$55,042

AirDNA projects $274/night at 55% occupancy ($55,042).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,736

Annual Expenses

$20,835

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,159

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$459

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

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

$96,273

Profit on this property

$34,207

Your total deduction

$73,538

So, your new taxable income is your previous income minus your total deduction ($150,000 - $73,538)

$76,462

Your old tax bill

$45,000

Your new tax bill

$22,939

Estimated tax savings

$22,061

2109 Hidden Grove Lane Merritt Island, Florida, 32953-5216

2 bed • 2 bath • 6 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$55,042

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.46%

Cap Rate

17.1%

Return on Investment

54.63%

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 est deduction will be...

Deductible mortgage interest

$9,492

Deductible property tax

$1,980

Your total deduction

$7,906

Your adjusted annual income

$150,000 - $7,906 = $142,094

Taxes on $142,094 (30%)

$42,628

Your old tax bill

$45,000

Your new tax bill

$42,628

Estimated tax savings

$2,372

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com