BNBCalc.com Investment Analysis Report of 29978 Ono Blvd, Orange Beach, AL 36561, USA

6 bed • 6 bath • 18 guests • $3,400,000

BNB

Calc

Return Metrics

-6.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.74%

Cap Rate

5.16%

Return on Investment

10.23%

Annual Revenue

$217,503

AirDNA projects $794/night at 75% occupancy ($217,502).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,496

Annual Expenses

$41,955

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,513

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,813

Management & Platform Fees

$544

Platform Fee (i.e. Airbnb)

$544

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

$161,368

Deductible property tax

$33,660

Est. Depreciation Value

$1,575,838

Profit on this property

$175,547

Your total deduction

$1,595,318

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,595,318)

-$1,445,318

Your old tax bill

$45,000

Your new tax bill

-$433,595

Estimated tax savings

$478,595

29978 Ono Blvd Orange Beach, Alabama, 36561-3633

6 bed • 6 bath • 18 guests • $3,400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$217,503

Profit (Cash Flow)

-$53,797

Cap Rate

5.2%

Annual Revenue

$217,503

AirDNA projects $794/night at 75% occupancy ($217,503)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.74%

Cap Rate

5.16%

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 estimated deduction will be...

Deductible mortgage interest

$161,368

Deductible property tax

$33,660

Your total deduction

$522,134

Your adjusted annual income

$150,000 - $522,134 = -$372,134

Taxes on -$372,134 (30%)

-$111,640

Your old tax bill

$45,000

Your new tax bill

-$111,640

Estimated tax savings

$156,640

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com