BNBCalc.com Investment Analysis Report of 8477 Gulf Blvd unit 402, Navarre, FL 32566, USA

3 bed • 2 bath • 9 guests • $850,000

BNB

Calc

Return Metrics

7.35% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.35%

Cap Rate

9.12%

Return on Investment

23.23%

Annual Revenue

$104,902

AirDNA projects $373/night at 77% occupancy ($104,901).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,276

Annual Expenses

$27,317

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,574

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$874

Management & Platform Fees

$262

Platform Fee (i.e. Airbnb)

$262

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

$47,226

Deductible property tax

$8,245

Est. Depreciation Value

$396,919

Profit on this property

$77,585

Your total deduction

$374,806

So, your new taxable income is your previous income minus your total deduction ($150,000 - $374,806)

-$224,806

Your old tax bill

$45,000

Your new tax bill

-$67,442

Estimated tax savings

$112,442

8477 Gulf Blvd Navarre, Florida, 32566

3 bed • 2 bath • 9 guests • $850,000

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

$104,902

Profit (Cash Flow)

$15,005

Cap Rate

9.1%

Annual Revenue

$104,902

AirDNA projects $373/night at 77% occupancy ($104,902)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.35% 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

7.35%

Cap Rate

9.12%

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

$47,226

Deductible property tax

$8,245

Your total deduction

$104,438

Your adjusted annual income

$150,000 - $104,438 = $45,562

Taxes on $45,562 (30%)

$13,669

Your old tax bill

$45,000

Your new tax bill

$13,669

Estimated tax savings

$31,331

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