BNBCalc.com Investment Analysis Report of 2201 Chapparel St, Navarre, FL 32566, USA

3 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Return Metrics

19.88% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

19.88%

Cap Rate

11.42%

Return on Investment

35.64%

Annual Revenue

$41,419

AirDNA projects $210/night at 54% occupancy ($41,418).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,071

Annual Expenses

$12,848

Utilities

$285

Internet + TV

$50

Water/Sewer

$50

Garbage

$30

Electric

$100

Gas

$55

Other

Maintenance

$682

Property Insurance

$150

HOA

Landscaping

$87

Ongoing Repairs

$50

Supplies

$50

Software

Pest Control

Permits

Other

Cleaning Cost

$345

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$10,065

Deductible property tax

$2,425

Est. Depreciation Value

$120,581

Profit on this property

$28,570

Your total deduction

$104,501

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,501)

$45,499

Your old tax bill

$45,000

Your new tax bill

$13,650

Estimated tax savings

$31,350

2201 Chapparel St Navarre, Florida, 32566-1293

3 bed • 2 bath • 8 guests • $250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,419

Profit (Cash Flow)

$13,126

Cap Rate

11.4%

Annual Revenue

$41,419

AirDNA projects $210/night at 54% occupancy ($41,419)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.88% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.88%

Cap Rate

11.42%

Return on Investment

35.64%

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

$10,065

Deductible property tax

$2,425

Your total deduction

$22,293

Your adjusted annual income

$150,000 - $22,293 = $127,707

Taxes on $127,707 (30%)

$38,312

Your old tax bill

$45,000

Your new tax bill

$38,312

Estimated tax savings

$6,688

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