BNBCalc.com Investment Analysis Report of 432 NE 13th Ave, Fort Lauderdale, FL 33301, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

571.2% 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

571.2%

Cap Rate

∞%

Return on Investment

571.2%

Annual Revenue

$38,248

AirDNA projects $154/night at 68% occupancy ($38,248).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,164

Annual Expenses

$13,972

Utilities

$50

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$50

Maintenance

$1,019

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$319

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$0

Deductible property tax

$0

Est. Depreciation Value

$2,720

Profit on this property

$24,276

Your total deduction

-$21,556

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$21,556)

$171,556

Your old tax bill

$45,000

Your new tax bill

$51,467

Estimated tax savings

-$6,467

property-location

432 NE 13th Ave Fort Lauderdale, Florida, 33301-1242

1 bed • 1 bath • 4 guests

Purchase Price

Est. $0/mo

Agent

Inquire about this property

Contact Agent

$38,248

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

571.2%

Cap Rate

∞%

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

$0

Deductible property tax

$0

Your total deduction

-$23,460

Your adjusted annual income

$150,000 - -$23,460 = $173,460

Taxes on $173,460 (30%)

$52,038

Your old tax bill

$45,000

Your new tax bill

$52,038

Estimated tax savings

-$7,038

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