BNBCalc.com Investment Analysis Report of 44 St Thomas Ct, Destin, FL 32550, USA

3 bed • 2 bath • 9 guests • $730,000

BNB

Calc

Return Metrics

3.92% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.92%

Cap Rate

7.69%

Return on Investment

20.4%

Annual Revenue

$80,266

AirDNA projects $328/night at 67% occupancy ($80,266).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,010

Annual Expenses

$24,115

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,369

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$669

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$34,647

Deductible property tax

$7,227

Est. Depreciation Value

$341,652

Profit on this property

$56,151

Your total deduction

$327,374

So, your new taxable income is your previous income minus your total deduction ($150,000 - $327,374)

-$177,374

Your old tax bill

$45,000

Your new tax bill

-$53,212

Estimated tax savings

$98,212

44 St Thomas Ct Destin, Florida, 32550-5219

3 bed • 2 bath • 9 guests • $730,000

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

$80,266

Profit (Cash Flow)

$6,915

Cap Rate

7.7%

Annual Revenue

$80,266

AirDNA projects $328/night at 67% occupancy ($80,266)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.92% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.92%

Cap Rate

7.69%

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

$34,647

Deductible property tax

$7,227

Your total deduction

$94,638

Your adjusted annual income

$150,000 - $94,638 = $55,362

Taxes on $55,362 (30%)

$16,609

Your old tax bill

$45,000

Your new tax bill

$16,609

Estimated tax savings

$28,391

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