BNBCalc.com Investment Analysis Report of 611 Poinsettia Ave, Clearwater, FL 33767, USA

2 bed • 2 bath • 6 guests • $639,000

BNB

Calc

Return Metrics

5.79% 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

5.79%

Cap Rate

8.13%

Return on Investment

22.37%

Annual Revenue

$75,496

AirDNA projects $265/night at 67% occupancy ($64,849).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,958

Annual Expenses

$23,494

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,329

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$629

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$30,328

Deductible property tax

$6,326

Est. Depreciation Value

$298,460

Profit on this property

$52,001

Your total deduction

$283,113

So, your new taxable income is your previous income minus your total deduction ($150,000 - $283,113)

-$133,113

Your old tax bill

$45,000

Your new tax bill

-$39,934

Estimated tax savings

$84,934

611 Poinsettia Ave Clearwater, Florida, 33767-1637

2 bed • 2 bath • 6 guests • $639,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$75,496

Profit (Cash Flow)

$8,897

Cap Rate

8.1%

Annual Revenue

$75,496

AirDNA projects $265/night at 67% occupancy ($64,849)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.79% 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

5.79%

Cap Rate

8.13%

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

$30,328

Deductible property tax

$6,326

Your total deduction

$79,810

Your adjusted annual income

$150,000 - $79,810 = $70,190

Taxes on $70,190 (30%)

$21,057

Your old tax bill

$45,000

Your new tax bill

$21,057

Estimated tax savings

$23,943

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