BNBCalc.com Investment Analysis Report of 2670 E Sunrise Blvd, Fort Lauderdale, FL 33304, USA

2 bed • 1 bath • 4 guests • $275,000

BNB

Calc

Return Metrics

48.53% 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

48.53%

Cap Rate

21.8%

Return on Investment

60.94%

Annual Revenue

$76,898

AirDNA projects $319/night at 66% occupancy ($76,898).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,410

Annual Expenses

$16,923

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,218

Property Insurance

$0

HOA

$1,018

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$14,345

Deductible property tax

$3,080

Est. Depreciation Value

$130,655

Profit on this property

$59,976

Your total deduction

$88,104

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,104)

$61,896

Your old tax bill

$45,000

Your new tax bill

$18,569

Estimated tax savings

$26,431

property-location

2670 E Sunrise Blvd Fort Lauderdale, Florida, 33304-3206

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$76,898

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

48.53%

Cap Rate

21.8%

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

$14,345

Deductible property tax

$3,080

Your total deduction

-$936

Your adjusted annual income

$150,000 - -$936 = $150,936

Taxes on $150,936 (30%)

$45,281

Your old tax bill

$45,000

Your new tax bill

$45,281

Estimated tax savings

-$281

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