BNBCalc.com Investment Analysis Report of 4427 W Oklahoma Ave, Tampa, FL 33616, USA

4 bed • 3 bath • 10 guests • $375,000

BNB

Calc

Return Metrics

25.67% 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

25.67%

Cap Rate

13.38%

Return on Investment

41.07%

Annual Revenue

$72,742

AirDNA projects $383/night at 52% occupancy ($72,741).

User selected values for this report: 52% occupancy rate, $383 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,878

Annual Expenses

$22,536

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,306

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$606

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$124,942

Profit on this property

$50,206

Your total deduction

$96,246

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,246)

$53,754

Your old tax bill

$45,000

Your new tax bill

$16,126

Estimated tax savings

$28,874

property-location

4427 W Oklahoma Ave Tampa, Florida, 33616-1014

4 bed • 3 bath • 10 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

$72,742

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.67%

Cap Rate

13.38%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$12,085

Your adjusted annual income

$150,000 - $12,085 = $137,915

Taxes on $137,915 (30%)

$41,374

Your old tax bill

$45,000

Your new tax bill

$41,374

Estimated tax savings

$3,626

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