BNBCalc.com Investment Analysis Report of 3706 W Wyoming Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

27.93% 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

27.93%

Cap Rate

13.93%

Return on Investment

43.85%

Annual Revenue

$135,140

AirDNA projects $402/night at 74% occupancy ($108,652).

User selected values for this report: 74% occupancy rate, $500 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,554

Annual Expenses

$30,648

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,826

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,126

Management & Platform Fees

$338

Platform Fee (i.e. Airbnb)

$338

Property Manager Fee

$0

STR 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

$38,782

Deductible property tax

$7,650

Est. Depreciation Value

$255,868

Profit on this property

$104,492

Your total deduction

$197,808

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,808)

-$47,808

Your old tax bill

$45,000

Your new tax bill

-$14,342

Estimated tax savings

$59,342

property-location

3706 W Wyoming Ave Tampa, Florida, 33611-4255

4 bed • 3 bath • 12 guests

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

$135,140

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.93%

Cap Rate

13.93%

STR 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

$38,782

Deductible property tax

$7,650

Your total deduction

$25,296

Your adjusted annual income

$150,000 - $25,296 = $124,704

Taxes on $124,704 (30%)

$37,411

Your old tax bill

$45,000

Your new tax bill

$37,411

Estimated tax savings

$7,589

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