BNBCalc.com Investment Analysis Report of 222 Seagrass Cir, Port St. Joe, FL 32456, USA

4 bed • 4 bath • 14 guests • $1,200,000

BNB

Calc

Return Metrics

17.46% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.46%

Cap Rate

10.92%

Return on Investment

34.11%

Annual Revenue

$166,376

AirDNA projects $624/night at 73% occupancy ($166,375).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,942

Annual Expenses

$35,309

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,086

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,386

Management & Platform Fees

$416

Platform Fee (i.e. Airbnb)

$416

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,717

Profit on this property

$131,067

Your total deduction

$497,483

So, your new taxable income is your previous income minus your total deduction ($150,000 - $497,483)

-$347,483

Your old tax bill

$45,000

Your new tax bill

-$104,245

Estimated tax savings

$149,245

222 Seagrass Cir Port St. Joe, Florida, 32456-4389

4 bed • 4 bath • 14 guests • $1,200,000

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

$166,376

Profit (Cash Flow)

$50,127

Cap Rate

10.9%

Annual Revenue

$166,376

AirDNA projects $624/night at 73% occupancy ($166,376)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.46% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.46%

Cap Rate

10.92%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$116,235

Your adjusted annual income

$150,000 - $116,235 = $33,765

Taxes on $33,765 (30%)

$10,129

Your old tax bill

$45,000

Your new tax bill

$10,129

Estimated tax savings

$34,871

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