BNBCalc.com Investment Analysis Report of 8929 Legacy Ct apt 106, Kissimmee, FL 34747, USA

1 bed • 1 bath • 4 guests • $160,000

BNB

Calc

Return Metrics

8.12% 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

8.12%

Cap Rate

8.82%

Return on Investment

23.64%

Annual Revenue

$31,959

AirDNA projects $125/night at 70% occupancy ($31,958).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,486

Annual Expenses

$17,835

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$966

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$266

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

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

$7,594

Deductible property tax

$1,584

Est. Depreciation Value

$76,410

Profit on this property

$14,124

Your total deduction

$71,464

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,464)

$78,536

Your old tax bill

$45,000

Your new tax bill

$23,561

Estimated tax savings

$21,439

8929 Legacy Ct Kissimmee, Florida, 34747

1 bed • 1 bath • 4 guests • $160,000

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

$31,959

Profit (Cash Flow)

$3,336

Cap Rate

8.8%

Annual Revenue

$31,959

AirDNA projects $125/night at 70% occupancy ($31,959)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.12% 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

8.12%

Cap Rate

8.82%

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

$7,594

Deductible property tax

$1,584

Your total deduction

$19,384

Your adjusted annual income

$150,000 - $19,384 = $130,616

Taxes on $130,616 (30%)

$39,185

Your old tax bill

$45,000

Your new tax bill

$39,185

Estimated tax savings

$5,815

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