BNBCalc.com Investment Analysis Report of 5073 Sunset Village Dr, Duck Key, FL 33050, USA

2 bed • 2 bath • 8 guests • $685,000

BNB

Calc

Return Metrics

19.23% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.23%

Cap Rate

11.35%

Return on Investment

35.86%

Annual Revenue

$105,092

AirDNA projects $417/night at 69% occupancy ($105,091).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,278

Annual Expenses

$27,342

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,576

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$876

Management & Platform Fees

$263

Platform Fee (i.e. Airbnb)

$263

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

$32,511

Deductible property tax

$6,781

Est. Depreciation Value

$319,646

Profit on this property

$77,750

Your total deduction

$281,189

So, your new taxable income is your previous income minus your total deduction ($150,000 - $281,189)

-$131,189

Your old tax bill

$45,000

Your new tax bill

-$39,357

Estimated tax savings

$84,357

property-location

5073 Sunset Village Dr Duck Key, Florida, 33050

2 bed • 2 bath • 8 guests

Est. $3,286/mo

Agent

Inquire about this property

Contact Agent

$105,092

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.23%

Cap Rate

11.35%

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

$32,511

Deductible property tax

$6,781

Your total deduction

$63,461

Your adjusted annual income

$150,000 - $63,461 = $86,539

Taxes on $86,539 (30%)

$25,962

Your old tax bill

$45,000

Your new tax bill

$25,962

Estimated tax savings

$19,038

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