BNBCalc.com Investment Analysis Report of 5901 NE 14th Way, Fort Lauderdale, FL 33334, USA

3 bed • 2 bath • 8 guests • $845,000

BNB

Calc

Return Metrics

11.99% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.99%

Cap Rate

9.62%

Return on Investment

28.58%

Annual Revenue

$109,201

AirDNA projects $453/night at 66% occupancy ($109,200).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,323

Annual Expenses

$27,876

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,610

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$910

Management & Platform Fees

$273

Platform Fee (i.e. Airbnb)

$273

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

$40,105

Deductible property tax

$8,366

Est. Depreciation Value

$394,617

Profit on this property

$81,325

Your total deduction

$361,762

So, your new taxable income is your previous income minus your total deduction ($150,000 - $361,762)

-$211,762

Your old tax bill

$45,000

Your new tax bill

-$63,529

Estimated tax savings

$108,529

5901 NE 14th Way Fort Lauderdale, Florida, 33334-5026

3 bed • 2 bath • 8 guests • $845,000

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

$109,201

Profit (Cash Flow)

$24,325

Cap Rate

9.6%

Annual Revenue

$109,201

AirDNA projects $453/night at 66% occupancy ($109,201)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.99% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.99%

Cap Rate

9.62%

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

$40,105

Deductible property tax

$8,366

Your total deduction

$92,962

Your adjusted annual income

$150,000 - $92,962 = $57,038

Taxes on $57,038 (30%)

$17,111

Your old tax bill

$45,000

Your new tax bill

$17,111

Estimated tax savings

$27,889

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