BNBCalc.com Investment Analysis Report of 7202 18th Ave NW, Bradenton, FL, USA

6 bed • 5 bath • 12 guests • $1,400,000

BNB

Calc

Return Metrics

-0.22% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-0.22%

Cap Rate

6.69%

Return on Investment

3.85%

Annual Revenue

$173,162

AirDNA projects $862/night at 74% occupancy ($232,981).

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,623

Annual Expenses

$79,482

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,143

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,443

Management & Platform Fees

$4,040

Platform Fee (i.e. Airbnb)

$433

Property Manager Fee

$3,608

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$654,550

Profit on this property

$93,681

Your total deduction

$641,175

So, your new taxable income is your previous income minus your total deduction ($150,000 - $641,175)

-$491,175

Your old tax bill

$45,000

Your new tax bill

-$147,352

Estimated tax savings

$192,352

7202 18th Ave NW Bradenton, Florida, 34209-9704

6 bed • 5 bath • 12 guests • $1,400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$173,162

Profit (Cash Flow)

-$747

Cap Rate

6.7%

Annual Revenue

$173,162

AirDNA projects $862/night at 74% occupancy ($232,982)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.22% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.22%

Cap Rate

6.69%

Return on Investment

3.85%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$195,303

Your adjusted annual income

$150,000 - $195,303 = -$45,303

Taxes on -$45,303 (30%)

-$13,591

Your old tax bill

$45,000

Your new tax bill

-$13,591

Estimated tax savings

$58,591

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