BNBCalc.com Investment Analysis Report of 726 NE 15th Ave, Fort Lauderdale, FL 33304, USA

3 bed • 4 bath • 8 guests • $990,000

BNB

Calc

Return Metrics

13.66% 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

13.66%

Cap Rate

10.01%

Return on Investment

30.32%

Annual Revenue

$128,968

AirDNA projects $535/night at 66% occupancy ($128,967).

User selected values for this report: 66% occupancy rate, $535 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,487

Annual Expenses

$29,846

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,775

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,075

Management & Platform Fees

$322

Platform Fee (i.e. Airbnb)

$322

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

$46,986

Deductible property tax

$9,801

Est. Depreciation Value

$321,318

Profit on this property

$99,122

Your total deduction

$278,984

So, your new taxable income is your previous income minus your total deduction ($150,000 - $278,984)

-$128,984

Your old tax bill

$45,000

Your new tax bill

-$38,695

Estimated tax savings

$83,695

property-location

726 NE 15th Ave Fort Lauderdale, Florida, 33304-2929

3 bed • 4 bath • 8 guests

Est. $4,748/mo

Agent

Inquire about this property

Contact Agent

$128,968

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.66%

Cap Rate

10.01%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$62,768

Your adjusted annual income

$150,000 - $62,768 = $87,232

Taxes on $87,232 (30%)

$26,170

Your old tax bill

$45,000

Your new tax bill

$26,170

Estimated tax savings

$18,830

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