BNBCalc.com Investment Analysis Report of 30 Magnolia Dr, Mary Esther, FL 32569, USA

5 bed • 3 bath • 12 guests • $474,000

BNB

Calc

Return Metrics

57.31% 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

57.31%

Cap Rate

21.46%

Return on Investment

72.81%

Annual Revenue

$131,996

AirDNA projects $509/night at 71% occupancy ($131,995).

User selected values for this report: 71% occupancy rate, $509 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,520

Annual Expenses

$30,239

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,800

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,100

Management & Platform Fees

$330

Platform Fee (i.e. Airbnb)

$330

Property Manager Fee

$0

STR 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

$22,497

Deductible property tax

$4,693

Est. Depreciation Value

$164,448

Profit on this property

$101,756

Your total deduction

$89,881

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,881)

$60,119

Your old tax bill

$45,000

Your new tax bill

$18,036

Estimated tax savings

$26,964

property-location

30 Magnolia Dr Mary Esther, Florida, 32569-2064

5 bed • 3 bath • 12 guests

Est. $2,273/mo

Agent

Inquire about this property

Contact Agent

$131,996

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

57.31%

Cap Rate

21.46%

STR 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

$22,497

Deductible property tax

$4,693

Your total deduction

-$21,064

Your adjusted annual income

$150,000 - -$21,064 = $171,064

Taxes on $171,064 (30%)

$51,319

Your old tax bill

$45,000

Your new tax bill

$51,319

Estimated tax savings

-$6,319

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