BNBCalc.com Investment Analysis Report of 732 Scenic Gulf Dr unit a102, Miramar Beach, FL 32550, USA

3 bed • 2 bath • 9 guests • $674,500

BNB

Calc

Return Metrics

-2.77% 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

-2.77%

Cap Rate

6.07%

Return on Investment

13.63%

Annual Revenue

$62,793

AirDNA projects $307/night at 56% occupancy ($62,792).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,820

Annual Expenses

$21,843

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,223

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$523

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

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

$32,012

Deductible property tax

$6,678

Est. Depreciation Value

$316,090

Profit on this property

$40,950

Your total deduction

$313,831

So, your new taxable income is your previous income minus your total deduction ($150,000 - $313,831)

-$163,831

Your old tax bill

$45,000

Your new tax bill

-$49,149

Estimated tax savings

$94,149

732 Scenic Gulf Dr Miramar Beach, Florida, 32550

3 bed • 2 bath • 9 guests • $674,500

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

$62,793

Profit (Cash Flow)

-$4,542

Cap Rate

6.1%

Annual Revenue

$62,793

AirDNA projects $307/night at 56% occupancy ($62,793)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.77% 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

-2.77%

Cap Rate

6.07%

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

$32,012

Deductible property tax

$6,678

Your total deduction

$98,500

Your adjusted annual income

$150,000 - $98,500 = $51,500

Taxes on $51,500 (30%)

$15,450

Your old tax bill

$45,000

Your new tax bill

$15,450

Estimated tax savings

$29,550

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