BNBCalc.com Investment Analysis Report of 3200 NE 36th St, Fort Lauderdale, FL 33308, USA

2 bed • 2 bath • 6 guests • $285,000

BNB

Calc

Return Metrics

54.75% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

54.75%

Cap Rate

20.58%

Return on Investment

70.5%

Annual Revenue

$83,166

AirDNA projects $330/night at 69% occupancy ($83,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,041

Annual Expenses

$24,492

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,393

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$693

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$135,421

Profit on this property

$58,674

Your total deduction

$93,094

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,094)

$56,906

Your old tax bill

$45,000

Your new tax bill

$17,072

Estimated tax savings

$27,928

3200 NE 36th St Fort Lauderdale, Florida, 33308

2 bed • 2 bath • 6 guests • $285,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$83,166

Profit (Cash Flow)

$39,450

Cap Rate

20.6%

Annual Revenue

$83,166

AirDNA projects $330/night at 69% occupancy ($83,166)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.75% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.75%

Cap Rate

20.58%

Return on Investment

70.5%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$806

Your adjusted annual income

$150,000 - $806 = $149,194

Taxes on $149,194 (30%)

$44,758

Your old tax bill

$45,000

Your new tax bill

$44,758

Estimated tax savings

$242

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