BNBCalc.com Investment Analysis Report of 2228 Sylvan Ct, Kissimmee, FL 34746, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

43.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

43.01%

Cap Rate

10.64%

Return on Investment

95.23%

Annual Revenue

$73,049

AirDNA projects $196/night at 80% occupancy ($57,270).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,540

Annual Expenses

$30,481

Utilities

$325

Internet + TV

$50

Water/Sewer

$0

Garbage

$50

Electric

$225

Gas

$0

Other

$0

Maintenance

$1,424

Property Insurance

$155

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$110

Cleaning Cost

$609

Management & Platform Fees

$791

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

$609

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

$14,158

Deductible property tax

$2,388

Est. Depreciation Value

$189,666

Profit on this property

$42,568

Your total deduction

$163,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $163,644)

-$13,644

Your old tax bill

$45,000

Your new tax bill

-$4,093

Estimated tax savings

$49,093

property-location

2228 Sylvan Ct Kissimmee, Florida, 34746-3719

3 bed • 2 bath • 6 guests

Est. $1,919/mo

Agent

Inquire about this property

Contact Agent

$73,049

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

43.01%

Cap Rate

10.64%

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 est deduction will be...

Deductible mortgage interest

$14,158

Deductible property tax

$2,388

Your total deduction

$34,396

Your adjusted annual income

$150,000 - $34,396 = $115,604

Taxes on $115,604 (30%)

$34,681

Your old tax bill

$45,000

Your new tax bill

$34,681

Estimated tax savings

$10,319

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