BNBCalc.com Investment Analysis Report of 6157 Midnight Pass Rd, Siesta Key, FL 34242, USA

2 bed • 2 bath • 4 guests • $575,000

BNB

Calc

Return Metrics

-13.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.42%

Cap Rate

3.5%

Return on Investment

3.08%

Annual Revenue

$38,898

AirDNA projects $213/night at 50% occupancy ($38,898).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,561

Annual Expenses

$18,737

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,024

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$324

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$268,984

Profit on this property

$20,162

Your total deduction

$281,805

So, your new taxable income is your previous income minus your total deduction ($150,000 - $281,805)

-$131,805

Your old tax bill

$45,000

Your new tax bill

-$39,542

Estimated tax savings

$84,542

6157 Midnight Pass Rd Siesta Key, Florida, 34242

2 bed • 2 bath • 4 guests • $575,000

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

$38,898

Profit (Cash Flow)

-$18,622

Cap Rate

3.5%

Annual Revenue

$38,898

AirDNA projects $213/night at 50% occupancy ($38,898)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.42%

Cap Rate

3.5%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$98,573

Your adjusted annual income

$150,000 - $98,573 = $51,427

Taxes on $51,427 (30%)

$15,428

Your old tax bill

$45,000

Your new tax bill

$15,428

Estimated tax savings

$29,572

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