BNBCalc.com Investment Analysis Report of 21480 Shannon Ave, Port Charlotte, FL 33952, USA

2 bed • 2 bath • 4 guests • $250,000

BNB

Calc

Return Metrics

6.73% 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

6.73%

Cap Rate

8.52%

Return on Investment

37.09%

Annual Revenue

$40,217

AirDNA projects $143/night at 77% occupancy ($40,217).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,576

Annual Expenses

$18,908

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,035

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$335

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$13,645

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$21,309

Your total deduction

$114,112

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,112)

$35,888

Your old tax bill

$45,000

Your new tax bill

$10,766

Estimated tax savings

$34,234

21480 Shannon Ave Port Charlotte, Florida, 33952-1627

2 bed • 2 bath • 4 guests • $250,000

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

$40,217

Profit (Cash Flow)

$2,289

Cap Rate

8.5%

Annual Revenue

$40,217

AirDNA projects $143/night at 77% occupancy ($40,217)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.73% 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

6.73%

Cap Rate

8.52%

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

$13,645

Deductible property tax

$2,475

Your total deduction

$32,800

Your adjusted annual income

$150,000 - $32,800 = $117,200

Taxes on $117,200 (30%)

$35,160

Your old tax bill

$45,000

Your new tax bill

$35,160

Estimated tax savings

$9,840

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