BNBCalc.com Investment Analysis Report of 8309 Belle Fontaine Dr, Ocean Springs, MS 39564, USA

3 bed • 3 bath • 8 guests • $750,000

BNB

Calc

Return Metrics

17.85% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.85%

Cap Rate

11.05%

Return on Investment

34.32%

Annual Revenue

$111,063

AirDNA projects $362/night at 84% occupancy ($111,063).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,343

Annual Expenses

$28,118

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,626

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$926

Management & Platform Fees

$278

Platform Fee (i.e. Airbnb)

$278

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$351,023

Profit on this property

$82,945

Your total deduction

$311,099

So, your new taxable income is your previous income minus your total deduction ($150,000 - $311,099)

-$161,099

Your old tax bill

$45,000

Your new tax bill

-$48,330

Estimated tax savings

$93,330

8309 Belle Fontaine Dr Ocean Springs, Mississippi, 39564-8494

3 bed • 3 bath • 8 guests • $750,000

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

$111,063

Profit (Cash Flow)

$32,353

Cap Rate

11.1%

Annual Revenue

$111,063

AirDNA projects $362/night at 84% occupancy ($111,063)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.85% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.85%

Cap Rate

11.05%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$71,979

Your adjusted annual income

$150,000 - $71,979 = $78,021

Taxes on $78,021 (30%)

$23,406

Your old tax bill

$45,000

Your new tax bill

$23,406

Estimated tax savings

$21,594

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