BNBCalc.com Investment Analysis Report of 3308 Lowery Dr, Navarre, FL 32566, USA

3 bed • 2 bath • 6 guests • $385,000

BNB

Calc

Return Metrics

38.72% 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

38.72%

Cap Rate

15.67%

Return on Investment

55.39%

Annual Revenue

$83,002

AirDNA projects $303/night at 75% occupancy ($83,001).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,889

Annual Expenses

$22,670

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,242

Property Insurance

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$692

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

$15,500

Deductible property tax

$3,076

Est. Depreciation Value

$182,757

Profit on this property

$60,331

Your total deduction

$141,001

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,001)

$8,999

Your old tax bill

$45,000

Your new tax bill

$2,700

Estimated tax savings

$42,300

3308 Lowery Dr Navarre, Florida, 32566-9716

3 bed • 2 bath • 6 guests • $385,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$83,002

Profit (Cash Flow)

$37,195

Cap Rate

15.7%

Annual Revenue

$83,002

AirDNA projects $303/night at 75% occupancy ($83,002)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.72% 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

38.72%

Cap Rate

15.67%

Return on Investment

55.39%

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

$15,500

Deductible property tax

$3,076

Your total deduction

$16,457

Your adjusted annual income

$150,000 - $16,457 = $133,543

Taxes on $133,543 (30%)

$40,063

Your old tax bill

$45,000

Your new tax bill

$40,063

Estimated tax savings

$4,937

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