BNBCalc.com Investment Analysis Report of 3210 W Horatio St, Tampa, FL 33609, USA

3 bed • 2 bath • 6 guests • $389,000

BNB

Calc

Return Metrics

20.82% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.82%

Cap Rate

11.98%

Return on Investment

36.63%

Annual Revenue

$69,323

AirDNA projects $365/night at 52% occupancy ($69,323).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,891

Annual Expenses

$22,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,278

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$578

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

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

$18,462

Deductible property tax

$3,851

Est. Depreciation Value

$184,599

Profit on this property

$46,631

Your total deduction

$160,282

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,282)

-$10,282

Your old tax bill

$45,000

Your new tax bill

-$3,084

Estimated tax savings

$48,084

3210 W Horatio St Tampa, Florida, 33609-3135

3 bed • 2 bath • 6 guests • $389,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Sky Welch

Edit my contact card

Annual Revenue

$69,323

Profit (Cash Flow)

$20,399

Cap Rate

12.0%

Annual Revenue

$69,323

AirDNA projects $365/night at 52% occupancy ($69,323)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.82% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.82%

Cap Rate

11.98%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$34,483

Your adjusted annual income

$150,000 - $34,483 = $115,517

Taxes on $115,517 (30%)

$34,655

Your old tax bill

$45,000

Your new tax bill

$34,655

Estimated tax savings

$10,345

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