BNBCalc.com Investment Analysis Report of 714 Terranova Ave, Winter Haven, FL 33884, USA

4 bed • 3 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

4.91% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.91%

Cap Rate

7.99%

Return on Investment

20.59%

Annual Revenue

$57,058

AirDNA projects $214/night at 73% occupancy ($57,058).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,758

Annual Expenses

$21,098

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$475

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$214,134

Profit on this property

$35,961

Your total deduction

$203,985

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,985)

-$53,985

Your old tax bill

$45,000

Your new tax bill

-$16,196

Estimated tax savings

$61,196

714 Terranova Ave Winter Haven, Florida, 33884-3406

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$57,058

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.91%

Cap Rate

7.99%

Return on Investment

20.59%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$58,049

Your adjusted annual income

$150,000 - $58,049 = $91,951

Taxes on $91,951 (30%)

$27,585

Your old tax bill

$45,000

Your new tax bill

$27,585

Estimated tax savings

$17,415

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