BNBCalc.com Investment Analysis Report of 308 Big Sioux Ln, Kissimmee, FL 34759, USA

4 bed • 2.5 bath • 10 guests • $369,000

BNB

Calc

Return Metrics

-10.2% 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

-10.2%

Cap Rate

4.1%

Return on Investment

5.18%

Annual Revenue

$33,135

AirDNA projects $126/night at 72% occupancy ($33,134).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,499

Annual Expenses

$17,988

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$976

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$276

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

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

$17,513

Deductible property tax

$3,653

Est. Depreciation Value

$176,748

Profit on this property

$15,147

Your total deduction

$182,767

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,767)

-$32,767

Your old tax bill

$45,000

Your new tax bill

-$9,830

Estimated tax savings

$54,830

308 Big Sioux Ln Kissimmee, Florida, 34759-5925

4 bed • 2.5 bath • 10 guests • $369,000

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

$33,135

Profit (Cash Flow)

-$9,741

Cap Rate

4.1%

Annual Revenue

$33,135

AirDNA projects $126/night at 72% occupancy ($33,135)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.2% 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

-10.2%

Cap Rate

4.1%

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

$17,513

Deductible property tax

$3,653

Your total deduction

$62,289

Your adjusted annual income

$150,000 - $62,289 = $87,711

Taxes on $87,711 (30%)

$26,313

Your old tax bill

$45,000

Your new tax bill

$26,313

Estimated tax savings

$18,687

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