BNBCalc.com Investment Analysis Report of 673 E Gulf Beach Dr, St George Island, FL 32328, USA

3 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

13.46% 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

13.46%

Cap Rate

12%

Return on Investment

23.45%

Annual Revenue

$104,138

AirDNA projects $352/night at 81% occupancy ($104,138).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,675

Annual Expenses

$44,101

Utilities

$315

Internet + TV

$80

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$0

Other

$0

Maintenance

$1,668

Property Insurance

$350

HOA

$0

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$868

Management & Platform Fees

$1,692

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,692

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

$25,935

Deductible property tax

$3,350

Est. Depreciation Value

$288,202

Profit on this property

$60,038

Your total deduction

$257,449

So, your new taxable income is your previous income minus your total deduction ($150,000 - $257,449)

-$107,449

Your old tax bill

$45,000

Your new tax bill

-$32,235

Estimated tax savings

$77,235

673 E Gulf Beach Dr Saint George Island, Florida, 32328-2905

3 bed • 2 bath • 8 guests • $500,000

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

$104,138

Profit (Cash Flow)

$26,198

Cap Rate

12.0%

Annual Revenue

$104,138

AirDNA projects $352/night at 81% occupancy ($104,138)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.46% 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

13.46%

Cap Rate

12%

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

$25,935

Deductible property tax

$3,350

Your total deduction

$60,105

Your adjusted annual income

$150,000 - $60,105 = $89,895

Taxes on $89,895 (30%)

$26,968

Your old tax bill

$45,000

Your new tax bill

$26,968

Estimated tax savings

$18,032

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