BNBCalc.com Investment Analysis Report of 519 NE 19th Terrace, Cape Coral, FL 33909, USA

4 bed • 2 bath • 10 guests • $515,000

BNB

Calc

Return Metrics

8.22% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.22%

Cap Rate

8.8%

Return on Investment

24.12%

Annual Revenue

$68,764

AirDNA projects $281/night at 67% occupancy ($68,764).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,952

Annual Expenses

$23,423

Utilities

$380

Internet + TV

$80

Water/Sewer

$0

Garbage

$0

Electric

$250

Gas

$0

Other

$50

Maintenance

$1,400

Property Insurance

$150

HOA

$0

Landscaping

$100

Ongoing Repairs

$150

Supplies

$100

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$800

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$24,442

Deductible property tax

$5,098

Est. Depreciation Value

$243,911

Profit on this property

$45,342

Your total deduction

$228,110

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,110)

-$78,110

Your old tax bill

$45,000

Your new tax bill

-$23,433

Estimated tax savings

$68,433

519 NE 19th Terrace Cape Coral, Florida, 33909-5504

4 bed • 2 bath • 10 guests • $515,000

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

$68,764

Profit (Cash Flow)

$10,602

Cap Rate

8.8%

Annual Revenue

$68,764

AirDNA projects $281/night at 67% occupancy ($68,764)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.22% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.22%

Cap Rate

8.8%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$61,902

Your adjusted annual income

$150,000 - $61,902 = $88,098

Taxes on $88,098 (30%)

$26,429

Your old tax bill

$45,000

Your new tax bill

$26,429

Estimated tax savings

$18,571

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