BNBCalc.com Investment Analysis Report of 308 Hardin Ave, Anna Maria, FL 34216, USA

3 bed • 3 bath • 10 guests • $1,300,000

BNB

Calc

Return Metrics

3.85% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.85%

Cap Rate

7.65%

Return on Investment

20.67%

Annual Revenue

$130,144

AirDNA projects $524/night at 68% occupancy ($130,143).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,550

Annual Expenses

$30,599

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,785

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,085

Management & Platform Fees

$325

Platform Fee (i.e. Airbnb)

$325

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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$604,333

Profit on this property

$99,545

Your total deduction

$579,358

So, your new taxable income is your previous income minus your total deduction ($150,000 - $579,358)

-$429,358

Your old tax bill

$45,000

Your new tax bill

-$128,807

Estimated tax savings

$173,807

308 Hardin Ave Anna Maria, Florida, 34216

3 bed • 3 bath • 10 guests • $1,300,000

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

$130,144

Profit (Cash Flow)

$11,861

Cap Rate

7.7%

Annual Revenue

$130,144

AirDNA projects $524/night at 68% occupancy ($130,144)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.85% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.85%

Cap Rate

7.65%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$167,758

Your adjusted annual income

$150,000 - $167,758 = -$17,758

Taxes on -$17,758 (30%)

-$5,327

Your old tax bill

$45,000

Your new tax bill

-$5,327

Estimated tax savings

$50,327

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