BNBCalc.com Investment Analysis Report of 2669 Renatta Dr, Belleair Bluffs, FL 33770, USA

3 bed • 2 bath • 9 guests • $530,000

BNB

Calc

Return Metrics

9.74% 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

9.74%

Cap Rate

8.54%

Return on Investment

26.64%

Annual Revenue

$67,804

AirDNA projects $273/night at 68% occupancy ($67,803).

User selected values for this report: 68% occupancy rate, $273 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,875

Annual Expenses

$22,495

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,265

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$565

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$21,337

Deductible property tax

$4,982

Est. Depreciation Value

$173,639

Profit on this property

$45,309

Your total deduction

$154,649

So, your new taxable income is your previous income minus your total deduction ($150,000 - $154,649)

-$4,649

Your old tax bill

$45,000

Your new tax bill

-$1,395

Estimated tax savings

$46,395

property-location

2669 Renatta Dr Belleair Bluffs, Florida, 33770-1773

3 bed • 2 bath • 9 guests

Est. $2,542/mo

Agent

Inquire about this property

Contact Agent

$67,804

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.74%

Cap Rate

8.54%

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

$21,337

Deductible property tax

$4,982

Your total deduction

$37,763

Your adjusted annual income

$150,000 - $37,763 = $112,237

Taxes on $112,237 (30%)

$33,671

Your old tax bill

$45,000

Your new tax bill

$33,671

Estimated tax savings

$11,329

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