BNBCalc.com Investment Analysis Report of 30538 Island Club Dr, Deer Island, FL 32778, USA

4 bed • 3 bath • 12 guests • $600,000

BNB

Calc

Return Metrics

12.45% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.45%

Cap Rate

9.83%

Return on Investment

28.51%

Annual Revenue

$83,528

AirDNA projects $297/night at 74% occupancy ($80,273).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,045

Annual Expenses

$24,539

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,396

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$696

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,218

Profit on this property

$58,989

Your total deduction

$258,646

So, your new taxable income is your previous income minus your total deduction ($150,000 - $258,646)

-$108,646

Your old tax bill

$45,000

Your new tax bill

-$32,594

Estimated tax savings

$77,594

property-location

30538 Island Club Dr Deer Island, Florida, 32778

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$83,528

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.45%

Cap Rate

9.83%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$65,670

Your adjusted annual income

$150,000 - $65,670 = $84,330

Taxes on $84,330 (30%)

$25,299

Your old tax bill

$45,000

Your new tax bill

$25,299

Estimated tax savings

$19,701

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