BNBCalc.com Investment Analysis Report of 400 Plantation Rd, Gulf Shores, AL 36542, USA

2 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

-11.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.28%

Cap Rate

4.01%

Return on Investment

4.53%

Annual Revenue

$36,524

AirDNA projects $224/night at 58% occupancy ($47,452).

User selected values for this report: 50% occupancy rate, $200 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,041

Annual Expenses

$24,488

Utilities

$945

Internet + TV

$120

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$825

Maintenance

$1,004

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$304

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$14,238

Deductible property tax

$3,300

Est. Depreciation Value

$99,029

Profit on this property

$12,036

Your total deduction

$104,531

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,531)

$45,469

Your old tax bill

$45,000

Your new tax bill

$13,641

Estimated tax savings

$31,359

property-location

400 Plantation Rd Gulf Shores, Alabama, 36542-8138

2 bed • 2 bath • 6 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$36,524

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.28%

Cap Rate

4.01%

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

$14,238

Deductible property tax

$3,300

Your total deduction

$37,849

Your adjusted annual income

$150,000 - $37,849 = $112,151

Taxes on $112,151 (30%)

$33,645

Your old tax bill

$45,000

Your new tax bill

$33,645

Estimated tax savings

$11,355

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