BNBCalc.com Investment Analysis Report of 3557 Lloyd Dr, Fort Lauderdale, FL 33309, USA

3 bed • 2 bath • 8 guests • $484,000

BNB

Calc

Return Metrics

38.63% 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

38.63%

Cap Rate

16.3%

Return on Investment

54.72%

Annual Revenue

$106,450

AirDNA projects $435/night at 67% occupancy ($106,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,293

Annual Expenses

$27,519

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,587

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$887

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$22,971

Deductible property tax

$4,792

Est. Depreciation Value

$228,353

Profit on this property

$78,932

Your total deduction

$177,184

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,184)

-$27,184

Your old tax bill

$45,000

Your new tax bill

-$8,155

Estimated tax savings

$53,155

3557 Lloyd Dr Fort Lauderdale, Florida, 33309-5012

3 bed • 2 bath • 8 guests • $484,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$106,450

Profit (Cash Flow)

$46,292

Cap Rate

16.3%

Annual Revenue

$106,450

AirDNA projects $435/night at 67% occupancy ($106,450)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.63% 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

38.63%

Cap Rate

16.3%

Return on Investment

54.72%

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

$22,971

Deductible property tax

$4,792

Your total deduction

$21,594

Your adjusted annual income

$150,000 - $21,594 = $128,406

Taxes on $128,406 (30%)

$38,522

Your old tax bill

$45,000

Your new tax bill

$38,522

Estimated tax savings

$6,478

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