BNBCalc.com Investment Analysis Report of 7699 N Maltese Dr, Citrus Springs, FL 34433, USA

3 bed • 2 bath • 6 guests • $134,000

BNB

Calc

Return Metrics

11.35% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.35%

Cap Rate

10.07%

Return on Investment

24.92%

Annual Revenue

$31,243

AirDNA projects $182/night at 66% occupancy ($43,873).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,478

Annual Expenses

$17,742

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$960

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$260

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

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

$6,360

Deductible property tax

$1,327

Est. Depreciation Value

$67,156

Profit on this property

$13,501

Your total deduction

$61,341

So, your new taxable income is your previous income minus your total deduction ($150,000 - $61,341)

$88,659

Your old tax bill

$45,000

Your new tax bill

$26,598

Estimated tax savings

$18,402

7699 N Maltese Dr Citrus Springs, Florida, 34433-5805

3 bed • 2 bath • 6 guests • $134,000

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

$31,243

Profit (Cash Flow)

$4,465

Cap Rate

10.1%

Annual Revenue

$31,243

AirDNA projects $182/night at 66% occupancy ($43,873)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.35% 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

11.35%

Cap Rate

10.07%

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

$6,360

Deductible property tax

$1,327

Your total deduction

$15,510

Your adjusted annual income

$150,000 - $15,510 = $134,490

Taxes on $134,490 (30%)

$40,347

Your old tax bill

$45,000

Your new tax bill

$40,347

Estimated tax savings

$4,653

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