BNBCalc.com Investment Analysis Report of 3093 Rockefeller Wy, Kissimmee, FL 34747, USA

3 bed • 3.5 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

9.71% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.71%

Cap Rate

9.16%

Return on Investment

25.65%

Annual Revenue

$63,151

AirDNA projects $247/night at 70% occupancy ($63,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,824

Annual Expenses

$21,890

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,226

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$526

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,934

Profit on this property

$41,261

Your total deduction

$197,485

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,485)

-$47,485

Your old tax bill

$45,000

Your new tax bill

-$14,246

Estimated tax savings

$59,246

3093 Rockefeller Wy Kissimmee, Florida, 34747

3 bed • 3.5 bath • 10 guests • $450,000

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

$63,151

Profit (Cash Flow)

$10,913

Cap Rate

9.2%

Annual Revenue

$63,151

AirDNA projects $247/night at 70% occupancy ($63,151)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.71% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.71%

Cap Rate

9.16%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$52,389

Your adjusted annual income

$150,000 - $52,389 = $97,611

Taxes on $97,611 (30%)

$29,283

Your old tax bill

$45,000

Your new tax bill

$29,283

Estimated tax savings

$15,717

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