BNBCalc.com Investment Analysis Report of 2547 Shanti Dr, Kissimmee, FL 34746, USA

8 bed • 5 bath • 20 guests • $9,500,000

BNB

Calc

Return Metrics

-25.25% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-25.25%

Cap Rate

0.88%

Return on Investment

-8.08%

Annual Revenue

$112,521

AirDNA projects $489/night at 63% occupancy ($112,520).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,359

Annual Expenses

$28,308

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,638

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$938

Management & Platform Fees

$281

Platform Fee (i.e. Airbnb)

$281

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

$450,880

Deductible property tax

$94,050

Est. Depreciation Value

$4,387,679

Profit on this property

$84,213

Your total deduction

$4,848,396

So, your new taxable income is your previous income minus your total deduction ($150,000 - $4,848,396)

-$4,698,396

Your old tax bill

$45,000

Your new tax bill

-$1,409,519

Estimated tax savings

$1,454,519

2547 Shanti Dr Kissimmee, Florida, 34746

8 bed • 5 bath • 20 guests • $9,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$112,521

Profit (Cash Flow)

-$556,623

Cap Rate

0.9%

Annual Revenue

$112,521

AirDNA projects $489/night at 63% occupancy ($112,521)

Occupancy Rate

Avg Daily Rate

Return Metrics

-25.25% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-25.25%

Cap Rate

0.88%

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

$450,880

Deductible property tax

$94,050

Your total deduction

$1,860,572

Your adjusted annual income

$150,000 - $1,860,572 = -$1,710,572

Taxes on -$1,710,572 (30%)

-$513,172

Your old tax bill

$45,000

Your new tax bill

-$513,172

Estimated tax savings

$558,172

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