BNBCalc.com Investment Analysis Report of 4450 Ocean View Dr, Destin, FL 32541, USA

3 bed • 2 bath • 8 guests • $1,000,000

BNB

Calc

Return Metrics

-5.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.56%

Cap Rate

5.41%

Return on Investment

11.13%

Annual Revenue

$78,012

AirDNA projects $403/night at 53% occupancy ($78,012).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,985

Annual Expenses

$23,822

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,350

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$650

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$466,004

Profit on this property

$54,191

Your total deduction

$469,174

So, your new taxable income is your previous income minus your total deduction ($150,000 - $469,174)

-$319,174

Your old tax bill

$45,000

Your new tax bill

-$95,752

Estimated tax savings

$140,752

4450 Ocean View Dr Destin, Florida, 32541-5108

3 bed • 2 bath • 8 guests • $1,000,000

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

$78,012

Profit (Cash Flow)

-$13,261

Cap Rate

5.4%

Annual Revenue

$78,012

AirDNA projects $403/night at 53% occupancy ($78,012)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.56%

Cap Rate

5.41%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$151,766

Your adjusted annual income

$150,000 - $151,766 = -$1,766

Taxes on -$1,766 (30%)

-$530

Your old tax bill

$45,000

Your new tax bill

-$530

Estimated tax savings

$45,530

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