BNBCalc.com Investment Analysis Report of 5151 Collins Ave apt 725, Miami, FL 33140, USA

2 bed • 3 bath • 4 guests • $550,000

BNB

Calc

Return Metrics

60.52% 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

60.52%

Cap Rate

21.4%

Return on Investment

76.96%

Annual Revenue

$151,065

AirDNA projects $470/night at 49% occupancy ($84,115).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,777

Annual Expenses

$33,318

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,959

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,259

Management & Platform Fees

$378

Platform Fee (i.e. Airbnb)

$378

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$257,630

Profit on this property

$117,746

Your total deduction

$171,432

So, your new taxable income is your previous income minus your total deduction ($150,000 - $171,432)

-$21,432

Your old tax bill

$45,000

Your new tax bill

-$6,430

Estimated tax savings

$51,430

5151 Collins Ave Miami, Florida, 33140

2 bed • 3 bath • 4 guests • $550,000

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

$151,065

Profit (Cash Flow)

$80,654

Cap Rate

21.4%

Annual Revenue

$151,065

AirDNA projects $470/night at 49% occupancy ($84,116)

Occupancy Rate

Avg Daily Rate

Return Metrics

60.52% 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

60.52%

Cap Rate

21.4%

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

$26,104

Deductible property tax

$5,445

Your total deduction

-$4,072

Your adjusted annual income

$150,000 - -$4,072 = $154,072

Taxes on $154,072 (30%)

$46,221

Your old tax bill

$45,000

Your new tax bill

$46,221

Estimated tax savings

-$1,221

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