BNBCalc.com Investment Analysis Report of 425 Timberwalk Ct, Ponte Vedra Beach, FL 32082, USA

5 bed • 5 bath • 12 guests • $639,000

BNB

Calc

Return Metrics

8.5% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

5.3%

Revenue Appreciation Assumption:

Cash on Cash Return

8.5%

Cap Rate

9.81%

Return on Investment

13.55%

Annual Revenue

$87,841

AirDNA projects $325/night at 74% occupancy ($87,841).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,092

Annual Expenses

$25,099

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,432

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$732

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

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

Deductible property tax

$5,623

Est. Depreciation Value

$302,780

Profit on this property

$62,742

Your total deduction

$245,662

So, your new taxable income is your previous income minus your total deduction ($150,000 - $245,662)

-$95,662

Your old tax bill

$45,000

Your new tax bill

-$28,699

Estimated tax savings

$73,699

425 Timberwalk Ct Ponte Vedra Beach, Florida, 32082-6244

5 bed • 5 bath • 12 guests • $639,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$87,841

Profit (Cash Flow)

$57,126

Cap Rate

9.8%

Annual Revenue

$87,841

AirDNA projects $325/night at 74% occupancy ($87,841)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.5% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

5.3%

Revenue Appreciation

Cash on Cash Return

8.5%

Cap Rate

9.81%

Return on Investment

13.55%

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

Deductible property tax

$5,623

Your total deduction

$39,335

Your adjusted annual income

$150,000 - $39,335 = $110,665

Taxes on $110,665 (30%)

$33,199

Your old tax bill

$45,000

Your new tax bill

$33,199

Estimated tax savings

$11,801

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