BNBCalc.com Investment Analysis Report of 2111 Bent Oak Ct a & b, Panama City, FL 32408, USA

4 bed • 4 bath • 10 guests • $640,000

BNB

Calc

Return Metrics

-36.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-36.08%

Cap Rate

-2.17%

Return on Investment

-19.97%

Annual Revenue

$0

Revenue data could not be found for this address

User selected values for this report: 0% occupancy rate, $0 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,160

Annual Expenses

$13,920

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

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

$30,375

Deductible property tax

$6,336

Est. Depreciation Value

$210,001

Loss on this property

-$13,920

Your total deduction

$260,632

So, your new taxable income is your previous income minus your total deduction ($150,000 - $260,632)

-$110,632

Your old tax bill

$45,000

Your new tax bill

-$33,190

Estimated tax savings

$78,190

property-location

2111 Bent Oak Ct Panama City, Florida, 32408

4 bed • 4 bath • 10 guests

Est. $3,070/mo

Agent

Inquire about this property

Contact Agent

$0

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-36.08%

Cap Rate

-2.17%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$30,375

Deductible property tax

$6,336

Your total deduction

$119,260

Your adjusted annual income

$150,000 - $119,260 = $30,740

Taxes on $30,740 (30%)

$9,222

Your old tax bill

$45,000

Your new tax bill

$9,222

Estimated tax savings

$35,778

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