BNBCalc.com Investment Analysis Report of 2336 W Walnut St, Tampa, FL 33607, USA

3 bed • 2 bath • 9 guests • $294,000

BNB

Calc

Return Metrics

21.72% 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

21.72%

Cap Rate

12.36%

Return on Investment

37.1%

Annual Revenue

$57,519

AirDNA projects $254/night at 62% occupancy ($57,518).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,763

Annual Expenses

$21,157

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,179

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$479

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$13,954

Deductible property tax

$2,911

Est. Depreciation Value

$140,846

Profit on this property

$36,361

Your total deduction

$121,349

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,349)

$28,651

Your old tax bill

$45,000

Your new tax bill

$8,595

Estimated tax savings

$36,405

property-location

2336 W Walnut St Tampa, Florida, 33607-3446

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,410/mo

Agent

Inquire about this property

Contact Agent

$57,519

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.72%

Cap Rate

12.36%

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

$13,954

Deductible property tax

$2,911

Your total deduction

$25,342

Your adjusted annual income

$150,000 - $25,342 = $124,658

Taxes on $124,658 (30%)

$37,397

Your old tax bill

$45,000

Your new tax bill

$37,397

Estimated tax savings

$7,603

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