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

2 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

29.1% 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

29.1%

Cap Rate

13.02%

Return on Investment

47.19%

Annual Revenue

$68,483

AirDNA projects $302/night at 69% occupancy ($76,109).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,536

Annual Expenses

$42,434

Utilities

$220

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,021

Property Insurance

$150

HOA

$1,000

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$571

Management & Platform Fees

$1,295

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$1,124

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

$8,052

Deductible property tax

$2,240

Est. Depreciation Value

$92,113

Profit on this property

$26,049

Your total deduction

$76,355

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,355)

$73,645

Your old tax bill

$45,000

Your new tax bill

$22,093

Estimated tax savings

$22,907

property-location

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

2 bed • 1 bath • 6 guests

Purchase Price

Est. $959/mo

Agent

Inquire about this property

Contact Agent

$68,483

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

29.1%

Cap Rate

13.02%

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

$8,052

Deductible property tax

$2,240

Your total deduction

$13,635

Your adjusted annual income

$150,000 - $13,635 = $136,365

Taxes on $136,365 (30%)

$40,909

Your old tax bill

$45,000

Your new tax bill

$40,909

Estimated tax savings

$4,091

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