BNBCalc.com Investment Analysis Report of 842 SW 11th St, Fort Lauderdale, FL 33315, USA

4 bed • 3.5 bath • 12 guests • $990,000

BNB

Calc

Return Metrics

5.24% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.24%

Cap Rate

8%

Return on Investment

21.77%

Annual Revenue

$106,870

AirDNA projects $532/night at 55% occupancy ($106,870).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,298

Annual Expenses

$27,573

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,591

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$891

Management & Platform Fees

$267

Platform Fee (i.e. Airbnb)

$267

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

$46,986

Deductible property tax

$9,801

Est. Depreciation Value

$462,918

Profit on this property

$79,297

Your total deduction

$440,409

So, your new taxable income is your previous income minus your total deduction ($150,000 - $440,409)

-$290,409

Your old tax bill

$45,000

Your new tax bill

-$87,123

Estimated tax savings

$132,123

property-location

842 SW 11th St Fort Lauderdale, Florida, 33315

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $4,748/mo

Agent

Inquire about this property

Contact Agent

$106,870

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

5.24%

Cap Rate

8%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$125,073

Your adjusted annual income

$150,000 - $125,073 = $24,927

Taxes on $24,927 (30%)

$7,478

Your old tax bill

$45,000

Your new tax bill

$7,478

Estimated tax savings

$37,522

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