BNBCalc.com Investment Analysis Report of 802 Tarpon Dr, Fort Walton Beach, FL 32548, USA

3 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

5.35% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

5.35%

Cap Rate

8.76%

Return on Investment

15.9%

Annual Revenue

$87,231

AirDNA projects $419/night at 57% occupancy ($87,231).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,886

Annual Expenses

$34,628

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$950

Property Insurance

$400

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$1,476

Platform Fee (i.e. Airbnb)

Property Manager Fee

$1,476

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$340,666

Profit on this property

$52,603

Your total deduction

$322,479

So, your new taxable income is your previous income minus your total deduction ($150,000 - $322,479)

-$172,479

Your old tax bill

$45,000

Your new tax bill

-$51,744

Estimated tax savings

$96,744

802 Tarpon Dr Fort Walton Beach, Florida, 32548-6023

3 bed • 2 bath • 8 guests • $600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$87,231

Profit (Cash Flow)

$12,139

Cap Rate

8.8%

Annual Revenue

$87,231

AirDNA projects $419/night at 57% occupancy ($87,231)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.35% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.35%

Cap Rate

8.76%

Return on Investment

15.9%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$89,290

Your adjusted annual income

$150,000 - $89,290 = $60,710

Taxes on $60,710 (30%)

$18,213

Your old tax bill

$45,000

Your new tax bill

$18,213

Estimated tax savings

$26,787

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