BNBCalc.com Investment Analysis Report of 40 W Palm Beach Ct, Destin, FL 32550, USA

6 bed • 6 bath • 18 guests • $2,200,000

BNB

Calc

Return Metrics

9.27% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.27%

Cap Rate

8.94%

Return on Investment

26.07%

Annual Revenue

$241,872

AirDNA projects $849/night at 54% occupancy ($167,449).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,760

Annual Expenses

$45,123

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,716

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,016

Management & Platform Fees

$605

Platform Fee (i.e. Airbnb)

$605

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

$104,414

Deductible property tax

$21,780

Est. Depreciation Value

$1,023,161

Profit on this property

$196,749

Your total deduction

$952,607

So, your new taxable income is your previous income minus your total deduction ($150,000 - $952,607)

-$802,607

Your old tax bill

$45,000

Your new tax bill

-$240,782

Estimated tax savings

$285,782

40 W Palm Beach Ct Destin, Florida, 32550-4602

6 bed • 6 bath • 18 guests • $2,200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$241,872

Profit (Cash Flow)

$48,345

Cap Rate

8.9%

Annual Revenue

$241,872

AirDNA projects $849/night at 54% occupancy ($167,450)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.27% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.27%

Cap Rate

8.94%

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

$104,414

Deductible property tax

$21,780

Your total deduction

$255,743

Your adjusted annual income

$150,000 - $255,743 = -$105,743

Taxes on -$105,743 (30%)

-$31,723

Your old tax bill

$45,000

Your new tax bill

-$31,723

Estimated tax savings

$76,723

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