BNBCalc.com Investment Analysis Report of 2320 Lelani Cir, Davenport, FL 33897, USA

8 bed • 6 bath • 20 guests • $1,000,000

BNB

Calc

Return Metrics

21.09% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

21.09%

Cap Rate

13.84%

Return on Investment

31.72%

Annual Revenue

$174,879

AirDNA projects $489/night at 75% occupancy ($133,953).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,035

Annual Expenses

$36,414

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,157

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,457

Management & Platform Fees

$437

Platform Fee (i.e. Airbnb)

$437

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

$48,264

Deductible property tax

$9,100

Est. Depreciation Value

$473,044

Profit on this property

$138,465

Your total deduction

$391,944

So, your new taxable income is your previous income minus your total deduction ($150,000 - $391,944)

-$241,944

Your old tax bill

$45,000

Your new tax bill

-$72,583

Estimated tax savings

$117,583

2320 Lelani Cir Davenport, Florida, 33897

8 bed • 6 bath • 20 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$174,879

Profit (Cash Flow)

$73,713

Cap Rate

13.8%

Annual Revenue

$174,879

AirDNA projects $489/night at 75% occupancy ($133,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.09% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.09%

Cap Rate

13.84%

Return on Investment

31.72%

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

$48,264

Deductible property tax

$9,100

Your total deduction

$69,608

Your adjusted annual income

$150,000 - $69,608 = $80,392

Taxes on $80,392 (30%)

$24,118

Your old tax bill

$45,000

Your new tax bill

$24,118

Estimated tax savings

$20,882

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