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

-38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

10.8%

Revenue Appreciation:

Cash on Cash Return

-38%

Cap Rate

-2.63%

Return on Investment

9.73%

Annual Revenue

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,405

Annual Expenses

$16,860

Utilities

$505

Internet + TV

$120

Water/Sewer

$80

Garbage

$50

Electric

$150

Gas

$55

Other

$50

Maintenance

$900

Property Insurance

$250

HOA

Landscaping

$150

Ongoing Repairs

$200

Supplies

$200

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

Platform Fee (i.e. Airbnb)

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

$30,375

Deductible property tax

$6,336

Est. Depreciation Value

$301,641

Loss on this property

-$16,860

Your total deduction

$355,212

So, your new taxable income is your previous income minus your total deduction ($150,000 - $355,212)

-$205,212

Your old tax bill

$45,000

Your new tax bill

-$61,564

Estimated tax savings

$106,564

3522 W Price Ave Tampa, Florida, 33611-3636

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,070/mo

Inquire about this property

Contact Agent

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

10.8%

Revenue Appreciation

Cash on Cash Return

-38%

Cap Rate

-2.63%

Return on Investment

9.73%

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

$30,375

Deductible property tax

$6,336

Your total deduction

$149,692

Your adjusted annual income

$150,000 - $149,692 = $308

Taxes on $308 (30%)

$92

Your old tax bill

$45,000

Your new tax bill

$92

Estimated tax savings

$44,908

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