BNBCalc.com Investment Analysis Report of 6515 Dimarco Rd, Tampa, FL 33634, USA

8 bed • 5.5 bath • 16 guests • $1,369,000

BNB

Calc

Return Metrics

48.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

48.23%

Cap Rate

18.52%

Return on Investment

64.54%

Annual Revenue

$306,498

AirDNA projects $1,036/night at 81% occupancy ($306,498).

User selected values for this report: 81% occupancy rate, $1,036 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,410

Annual Expenses

$52,925

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$3,254

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,554

Management & Platform Fees

$766

Platform Fee (i.e. Airbnb)

$766

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

$64,974

Deductible property tax

$13,553

Est. Depreciation Value

$447,377

Profit on this property

$253,573

Your total deduction

$272,331

So, your new taxable income is your previous income minus your total deduction ($150,000 - $272,331)

-$122,331

Your old tax bill

$45,000

Your new tax bill

-$36,699

Estimated tax savings

$81,699

property-location

6515 Dimarco Rd Tampa, Florida, 33634-7311

8 bed • 5.5 bath • 16 guests

Est. $6,566/mo

Agent

Inquire about this property

Contact Jeremy

$306,498

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.23%

Cap Rate

18.52%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$64,974

Deductible property tax

$13,553

Your total deduction

-$28,793

Your adjusted annual income

$150,000 - -$28,793 = $178,793

Taxes on $178,793 (30%)

$53,638

Your old tax bill

$45,000

Your new tax bill

$53,638

Estimated tax savings

-$8,638

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