BNBCalc.com Investment Analysis Report of 8050 A1A S unit 502, St. Augustine, FL 32080, USA

3 bed • 2 bath • 9 guests • $1,200,000

BNB

Calc

Return Metrics

-16.29% 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

-16.29%

Cap Rate

2.88%

Return on Investment

0.5%

Annual Revenue

$54,787

AirDNA projects $300/night at 50% occupancy ($54,786).

User selected values for this report: 50% occupancy rate, $300 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,684

Annual Expenses

$20,202

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,157

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$388,417

Profit on this property

$34,584

Your total deduction

$422,666

So, your new taxable income is your previous income minus your total deduction ($150,000 - $422,666)

-$272,666

Your old tax bill

$45,000

Your new tax bill

-$81,800

Estimated tax savings

$126,800

property-location

8050 A1A S St. Augustine, Florida, 32080

3 bed • 2 bath • 9 guests

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

$54,787

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.29%

Cap Rate

2.88%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$161,328

Your adjusted annual income

$150,000 - $161,328 = -$11,328

Taxes on -$11,328 (30%)

-$3,398

Your old tax bill

$45,000

Your new tax bill

-$3,398

Estimated tax savings

$48,398

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