BNBCalc.com Investment Analysis Report of 3522 W Price Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 12 guests • $640,000

BNB

Calc

Return Metrics

15.32% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.32%

Cap Rate

11.57%

Return on Investment

28.64%

Annual Revenue

$101,136

Revenue data could not be found for this address

User selected values for this report: 78% occupancy rate, $355 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,256

Annual Expenses

$27,068

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,543

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$843

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$33,197

Deductible property tax

$6,400

Est. Depreciation Value

$222,585

Profit on this property

$74,068

Your total deduction

$188,113

So, your new taxable income is your previous income minus your total deduction ($150,000 - $188,113)

-$38,113

Your old tax bill

$45,000

Your new tax bill

-$11,434

Estimated tax savings

$56,434

property-location

3522 W Price Ave Tampa, Florida, 33611-3636

4 bed • 3 bath • 12 guests

Est. $3,070/mo

Agent

Inquire about this property

Contact Agent

$101,136

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.32%

Cap Rate

11.57%

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

$33,197

Deductible property tax

$6,400

Your total deduction

$37,932

Your adjusted annual income

$150,000 - $37,932 = $112,068

Taxes on $112,068 (30%)

$33,620

Your old tax bill

$45,000

Your new tax bill

$33,620

Estimated tax savings

$11,380

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