BNBCalc.com Investment Analysis Report of 6812 Gulf Dr, Holmes Beach, FL 34217, USA

2 bed • 2 bath • 4 guests • $995,000

BNB

Calc

Return Metrics

-0.14% 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

-0.14%

Cap Rate

6.1%

Return on Investment

17.44%

Annual Revenue

$85,584

AirDNA projects $404/night at 58% occupancy ($85,583).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,067

Annual Expenses

$24,806

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,413

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$713

Management & Platform Fees

$214

Platform Fee (i.e. Airbnb)

$214

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

$40,058

Deductible property tax

$9,254

Est. Depreciation Value

$462,421

Profit on this property

$60,778

Your total deduction

$450,955

So, your new taxable income is your previous income minus your total deduction ($150,000 - $450,955)

-$300,955

Your old tax bill

$45,000

Your new tax bill

-$90,286

Estimated tax savings

$135,286

6812 Gulf Dr Holmes Beach, Florida, 34217-1328

2 bed • 2 bath • 4 guests • $995,000

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

$85,584

Profit (Cash Flow)

-$338

Cap Rate

6.1%

Annual Revenue

$85,584

AirDNA projects $404/night at 58% occupancy ($85,584)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.14% 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

-0.14%

Cap Rate

6.1%

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

$40,058

Deductible property tax

$9,254

Your total deduction

$136,011

Your adjusted annual income

$150,000 - $136,011 = $13,989

Taxes on $13,989 (30%)

$4,197

Your old tax bill

$45,000

Your new tax bill

$4,197

Estimated tax savings

$40,803

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