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

3 bed • 2 bath • 7 guests • $300,000

BNB

Calc

Return Metrics

9.24% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.24%

Cap Rate

9.13%

Return on Investment

24.66%

Annual Revenue

$47,219

AirDNA projects $202/night at 64% occupancy ($47,218).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,818

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,093

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$393

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$27,400

Your total deduction

$133,417

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,417)

$16,583

Your old tax bill

$45,000

Your new tax bill

$4,975

Estimated tax savings

$40,025

property-location

2336 W Walnut St Tampa, Florida, 33607-3446

3 bed • 2 bath • 7 guests

Purchase Price

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$47,219

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

9.24%

Cap Rate

9.13%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$35,529

Your adjusted annual income

$150,000 - $35,529 = $114,471

Taxes on $114,471 (30%)

$34,341

Your old tax bill

$45,000

Your new tax bill

$34,341

Estimated tax savings

$10,659

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