BNBCalc.com Investment Analysis Report of 7300 Shoal Line Blvd, Spring Hill, FL 34607, USA

5 bed • 5 bath • 12 guests • $1,750,000

BNB

Calc

Return Metrics

-20.8% 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

-20.8%

Cap Rate

4.6%

Return on Investment

9.03%

Annual Revenue

$107,601

AirDNA projects $491/night at 60% occupancy ($107,600).

User selected values for this report: 60% occupancy rate, $491 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,256

Annual Expenses

$27,068

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,597

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$897

Management & Platform Fees

$269

Platform Fee (i.e. Airbnb)

$269

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

$93,439

Deductible property tax

$17,325

Est. Depreciation Value

$566,817

Profit on this property

$80,533

Your total deduction

$597,048

So, your new taxable income is your previous income minus your total deduction ($150,000 - $597,048)

-$447,048

Your old tax bill

$45,000

Your new tax bill

-$134,114

Estimated tax savings

$179,114

property-location

7300 Shoal Line Blvd Spring Hill, Florida, 34607-1541

5 bed • 5 bath • 12 guests

Est. $8,394/mo

Agent

Inquire about this property

Contact Agent

$107,601

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-20.8%

Cap Rate

4.6%

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

$93,439

Deductible property tax

$17,325

Your total deduction

$215,667

Your adjusted annual income

$150,000 - $215,667 = -$65,667

Taxes on -$65,667 (30%)

-$19,700

Your old tax bill

$45,000

Your new tax bill

-$19,700

Estimated tax savings

$64,700

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