BNBCalc.com Investment Analysis Report of 760 NW 36th St, Oakland Park, FL 33309, USA

3 bed • 2 bath • 8 guests • $6,000

BNB

Calc

Return Metrics

794.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

794.89%

Cap Rate

1,315.53%

Return on Investment

797.31%

Annual Revenue

$106,450

AirDNA projects $435/night at 67% occupancy ($106,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,293

Annual Expenses

$27,519

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,587

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$887

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$285

Deductible property tax

$59

Est. Depreciation Value

$8,203

Profit on this property

$78,932

Your total deduction

-$70,384

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$70,384)

$220,384

Your old tax bill

$45,000

Your new tax bill

$66,115

Estimated tax savings

-$21,115

property-location

760 NW 36th St Oakland Park, Florida, 33309-5011

3 bed • 2 bath • 8 guests

Purchase Price

Est. $29/mo

Agent

Inquire about this property

Contact Agent

$106,450

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

794.89%

Cap Rate

1,315.53%

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

$285

Deductible property tax

$59

Your total deduction

-$76,074

Your adjusted annual income

$150,000 - -$76,074 = $226,074

Taxes on $226,074 (30%)

$67,822

Your old tax bill

$45,000

Your new tax bill

$67,822

Estimated tax savings

-$22,822

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