BNBCalc.com Investment Analysis Report of 307 E Ruskin Pl, Santa Rosa Beach, FL 32459, USA

4 bed • 5 bath • 10 guests • $2,785,000

BNB

Calc

Return Metrics

-3.26% 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

-3.26%

Cap Rate

5.98%

Return on Investment

13.74%

Annual Revenue

$207,181

AirDNA projects $978/night at 58% occupancy ($207,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,384

Annual Expenses

$40,614

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,427

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,727

Management & Platform Fees

$518

Platform Fee (i.e. Airbnb)

$518

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

$132,179

Deductible property tax

$27,571

Est. Depreciation Value

$1,289,871

Profit on this property

$166,567

Your total deduction

$1,283,054

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,283,054)

-$1,133,054

Your old tax bill

$45,000

Your new tax bill

-$339,916

Estimated tax savings

$384,916

property-location

307 E Ruskin Pl Santa Rosa Beach, Florida, 32459

4 bed • 5 bath • 10 guests

Purchase Price

Est. $13,358/mo

Agent

Inquire about this property

Contact Agent

$207,181

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

-3.26%

Cap Rate

5.98%

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

$132,179

Deductible property tax

$27,571

Your total deduction

$404,638

Your adjusted annual income

$150,000 - $404,638 = -$254,638

Taxes on -$254,638 (30%)

-$76,391

Your old tax bill

$45,000

Your new tax bill

-$76,391

Estimated tax savings

$121,391

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