BNBCalc.com Investment Analysis Report of 2800 12th Ave N, St. Petersburg, FL 33713, USA

4 bed • 3 bath • 10 guests • $360,000

BNB

Calc

Return Metrics

33.77% 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

33.77%

Cap Rate

15.51%

Return on Investment

49.09%

Annual Revenue

$79,945

AirDNA projects $384/night at 57% occupancy ($79,944).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,006

Annual Expenses

$24,073

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,366

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$666

Management & Platform Fees

$200

Platform Fee (i.e. Airbnb)

$200

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

$17,086

Deductible property tax

$3,564

Est. Depreciation Value

$172,683

Profit on this property

$55,872

Your total deduction

$137,461

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,461)

$12,539

Your old tax bill

$45,000

Your new tax bill

$3,762

Estimated tax savings

$41,238

property-location

2800 12th Ave N St. Petersburg, Florida, 33713-5508

4 bed • 3 bath • 10 guests

Est. $1,727/mo

Agent

Inquire about this property

Contact Agent

$79,945

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

33.77%

Cap Rate

15.51%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$19,749

Your adjusted annual income

$150,000 - $19,749 = $130,251

Taxes on $130,251 (30%)

$39,075

Your old tax bill

$45,000

Your new tax bill

$39,075

Estimated tax savings

$5,925

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