BNBCalc.com Investment Analysis Report of 264 Algiers Ave, Lauderdale-By-The-Sea, FL 33308, USA

4 bed • 4.5 bath • 8 guests • $1,400,000

BNB

Calc

Return Metrics

31.26% 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

31.26%

Cap Rate

14.18%

Return on Investment

47.99%

Annual Revenue

$243,965

AirDNA projects $915/night at 73% occupancy ($243,964).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,783

Annual Expenses

$45,395

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,733

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,033

Management & Platform Fees

$610

Platform Fee (i.e. Airbnb)

$610

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$651,910

Profit on this property

$198,569

Your total deduction

$533,646

So, your new taxable income is your previous income minus your total deduction ($150,000 - $533,646)

-$383,646

Your old tax bill

$45,000

Your new tax bill

-$115,094

Estimated tax savings

$160,094

property-location

264 Algiers Ave Lauderdale-by-the-Sea, Florida, 33308-4400

4 bed • 4.5 bath • 8 guests

Purchase Price

Est. $6,715/mo

Agent

Inquire about this property

Contact Agent

$243,965

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

31.26%

Cap Rate

14.18%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$89,622

Your adjusted annual income

$150,000 - $89,622 = $60,378

Taxes on $60,378 (30%)

$18,113

Your old tax bill

$45,000

Your new tax bill

$18,113

Estimated tax savings

$26,887

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