BNBCalc.com Investment Analysis Report of 2905 Nevada Ave, Tampa, FL 33602, USA

4 bed • 2 bath • 10 guests • $560,000

BNB

Calc

Return Metrics

17.94% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.94%

Cap Rate

11.2%

Return on Investment

33.95%

Annual Revenue

$87,176

Revenue data could not be found for this address

User selected values for this report: 78% occupancy rate, $306 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,034

Annual Expenses

$24,413

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,426

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$726

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

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

$26,578

Deductible property tax

$5,544

Est. Depreciation Value

$184,136

Profit on this property

$62,764

Your total deduction

$153,495

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,495)

-$3,495

Your old tax bill

$45,000

Your new tax bill

-$1,048

Estimated tax savings

$46,048

property-location

2905 Nevada Ave Tampa, Florida, 33602-1314

4 bed • 2 bath • 10 guests

Est. $2,686/mo

Agent

Inquire about this property

Contact Agent

$87,176

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.94%

Cap Rate

11.2%

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

$26,578

Deductible property tax

$5,544

Your total deduction

$29,525

Your adjusted annual income

$150,000 - $29,525 = $120,475

Taxes on $120,475 (30%)

$36,143

Your old tax bill

$45,000

Your new tax bill

$36,143

Estimated tax savings

$8,857

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