BNBCalc.com Investment Analysis Report of 2761 21st St, Sarasota, FL 34234, USA

2 bed • 1 bath • 5 guests • $400,000

BNB

Calc

Return Metrics

153.7% 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

153.7%

Cap Rate

10.48%

Return on Investment

302.83%

Annual Revenue

$63,918

AirDNA projects $172/night at 51% occupancy ($32,039).

User selected values for this report: 100% occupancy rate, $175 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,832

Annual Expenses

$21,989

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$11,828

Deductible property tax

$4,920

Est. Depreciation Value

$128,336

Profit on this property

$41,928

Your total deduction

$103,155

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,155)

$46,845

Your old tax bill

$45,000

Your new tax bill

$14,053

Estimated tax savings

$30,947

property-location

2761 21st St Sarasota, Florida, 34234-7811

2 bed • 1 bath • 5 guests

Est. $1,919/mo

Agent

Inquire about this property

Contact Agent

$63,918

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

153.7%

Cap Rate

10.48%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$11,828

Deductible property tax

$4,920

Your total deduction

$16,838

Your adjusted annual income

$150,000 - $16,838 = $133,162

Taxes on $133,162 (30%)

$39,949

Your old tax bill

$45,000

Your new tax bill

$39,949

Estimated tax savings

$5,051

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