BNBCalc.com Investment Analysis Report of 3209 W Hawthorne Rd, Tampa, FL 33611, USA

4 bed • 2.5 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

10.49% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.49%

Cap Rate

9.29%

Return on Investment

26.86%

Annual Revenue

$100,533

AirDNA projects $367/night at 75% occupancy ($100,533).

User selected values for this report: 75% occupancy rate, $367 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,179

Annual Expenses

$26,149

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,538

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$838

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$261,126

Profit on this property

$74,384

Your total deduction

$232,631

So, your new taxable income is your previous income minus your total deduction ($150,000 - $232,631)

-$82,631

Your old tax bill

$45,000

Your new tax bill

-$24,789

Estimated tax savings

$69,789

property-location

3209 W Hawthorne Rd Tampa, Florida, 33611-2937

4 bed • 2.5 bath • 12 guests

Est. $3,837/mo

Agent

Inquire about this property

Contact Agent

$100,533

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.49%

Cap Rate

9.29%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$37,969

Deductible property tax

$7,920

Your total deduction

$56,879

Your adjusted annual income

$150,000 - $56,879 = $93,121

Taxes on $93,121 (30%)

$27,936

Your old tax bill

$45,000

Your new tax bill

$27,936

Estimated tax savings

$17,064

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