BNBCalc.com Investment Analysis Report of 2521 Indigo Dr, Dunedin, FL 34698, USA

3 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

20.49% 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

20.49%

Cap Rate

11.75%

Return on Investment

36.62%

Annual Revenue

$83,568

AirDNA projects $286/night at 60% occupancy ($62,675).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,065

Annual Expenses

$24,784

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,396

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$696

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$23,731

Deductible property tax

$4,700

Est. Depreciation Value

$235,722

Profit on this property

$58,784

Your total deduction

$205,369

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,369)

-$55,369

Your old tax bill

$45,000

Your new tax bill

-$16,611

Estimated tax savings

$61,611

property-location

2521 Indigo Dr Dunedin, Florida, 34698-6520

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$83,568

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

20.49%

Cap Rate

11.75%

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

$23,731

Deductible property tax

$4,700

Your total deduction

$44,761

Your adjusted annual income

$150,000 - $44,761 = $105,239

Taxes on $105,239 (30%)

$31,572

Your old tax bill

$45,000

Your new tax bill

$31,572

Estimated tax savings

$13,428

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