BNBCalc.com Investment Analysis Report of 305 Southeast 25th Lane, Cape Coral, FL, USA

4 bed • 2 bath • 8 guests • $375,000

BNB

Calc

Return Metrics

20.01% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.01%

Cap Rate

11.9%

Return on Investment

35.45%

Annual Revenue

$67,059

AirDNA projects $295/night at 65% occupancy ($70,035).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,866

Annual Expenses

$22,398

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,259

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$559

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$179,432

Profit on this property

$44,661

Your total deduction

$156,281

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,281)

-$6,281

Your old tax bill

$45,000

Your new tax bill

-$1,884

Estimated tax savings

$46,884

305 Southeast 25th Lane Cape Coral, Florida, 33904-2713

4 bed • 2 bath • 8 guests • $375,000

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

$67,059

Profit (Cash Flow)

$19,365

Cap Rate

11.9%

Annual Revenue

$67,059

AirDNA projects $295/night at 65% occupancy ($70,036)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.01% 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

20.01%

Cap Rate

11.9%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$33,977

Your adjusted annual income

$150,000 - $33,977 = $116,023

Taxes on $116,023 (30%)

$34,807

Your old tax bill

$45,000

Your new tax bill

$34,807

Estimated tax savings

$10,193

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