BNBCalc.com Investment Analysis Report of 445 Ocean Course Ave, Kissimmee, FL 34747, USA

8 bed • 5 bath • 20 guests • $975,000

BNB

Calc

Return Metrics

26.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.18%

Cap Rate

13.28%

Return on Investment

42.13%

Annual Revenue

$164,612

AirDNA projects $543/night at 83% occupancy ($164,611).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,923

Annual Expenses

$35,080

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,072

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,372

Management & Platform Fees

$412

Platform Fee (i.e. Airbnb)

$412

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

$46,275

Deductible property tax

$9,653

Est. Depreciation Value

$461,370

Profit on this property

$129,532

Your total deduction

$387,765

So, your new taxable income is your previous income minus your total deduction ($150,000 - $387,765)

-$237,765

Your old tax bill

$45,000

Your new tax bill

-$71,329

Estimated tax savings

$116,329

445 Ocean Course Ave Kissimmee, Florida, 34747

8 bed • 5 bath • 20 guests • $975,000

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

$164,612

Profit (Cash Flow)

$63,772

Cap Rate

13.3%

Annual Revenue

$164,612

AirDNA projects $543/night at 83% occupancy ($164,612)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.18% 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

26.18%

Cap Rate

13.28%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$73,381

Your adjusted annual income

$150,000 - $73,381 = $76,619

Taxes on $76,619 (30%)

$22,986

Your old tax bill

$45,000

Your new tax bill

$22,986

Estimated tax savings

$22,014

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