BNBCalc.com Investment Analysis Report of 5211 Gulf of Mexico Dr, Longboat Key, FL 34228, USA

3 bed • 2 bath • 6 guests • $650,000

BNB

Calc

Return Metrics

14.33% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.33%

Cap Rate

10.22%

Return on Investment

30.72%

Annual Revenue

$92,151

AirDNA projects $435/night at 58% occupancy ($92,151).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,138

Annual Expenses

$25,660

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,468

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$768

Management & Platform Fees

$230

Platform Fee (i.e. Airbnb)

$230

Property Manager Fee

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$304,807

Profit on this property

$66,491

Your total deduction

$275,600

So, your new taxable income is your previous income minus your total deduction ($150,000 - $275,600)

-$125,600

Your old tax bill

$45,000

Your new tax bill

-$37,680

Estimated tax savings

$82,680

5211 Gulf of Mexico Dr Longboat Key, Florida, 34228

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$92,151

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.33%

Cap Rate

10.22%

Return on Investment

30.72%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$67,952

Your adjusted annual income

$150,000 - $67,952 = $82,048

Taxes on $82,048 (30%)

$24,614

Your old tax bill

$45,000

Your new tax bill

$24,614

Estimated tax savings

$20,386

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