BNBCalc.com Investment Analysis Report of 2553 Dharma Cir, Kissimmee, FL 34746, USA

7 bed • 4.5 bath • 18 guests • $585,000

BNB

Calc

Return Metrics

20.09% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.09%

Cap Rate

12.23%

Return on Investment

41.92%

Annual Revenue

$98,002

AirDNA projects $336/night at 77% occupancy ($94,495).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,202

Annual Expenses

$26,420

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,517

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$817

Management & Platform Fees

$245

Platform Fee (i.e. Airbnb)

$245

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

$36,513

Deductible property tax

$5,850

Est. Depreciation Value

$280,390

Profit on this property

$71,582

Your total deduction

$251,171

So, your new taxable income is your previous income minus your total deduction ($150,000 - $251,171)

-$101,171

Your old tax bill

$45,000

Your new tax bill

-$30,351

Estimated tax savings

$75,351

2553 Dharma Cir Kissimmee, Florida, 34746-5866

7 bed • 4.5 bath • 18 guests • $585,000

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

$98,002

Profit (Cash Flow)

$21,074

Cap Rate

12.2%

Annual Revenue

$98,002

AirDNA projects $336/night at 77% occupancy ($94,496)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.09% 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

20.09%

Cap Rate

12.23%

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

$36,513

Deductible property tax

$5,850

Your total deduction

$60,043

Your adjusted annual income

$150,000 - $60,043 = $89,957

Taxes on $89,957 (30%)

$26,987

Your old tax bill

$45,000

Your new tax bill

$26,987

Estimated tax savings

$18,013

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