BNBCalc.com Investment Analysis Report of 900 Fort Pickens Rd #725, Gulf Breeze, FL 32561, USA

2 bed • 2.5 bath • 6 guests • $450,000

BNB

Calc

Return Metrics

14.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.97%

Cap Rate

10.4%

Return on Investment

31.24%

Annual Revenue

$69,557

AirDNA projects $276/night at 69% occupancy ($69,557).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,894

Annual Expenses

$22,722

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,280

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$580

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$211,494

Profit on this property

$46,835

Your total deduction

$190,472

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,472)

-$40,472

Your old tax bill

$45,000

Your new tax bill

-$12,141

Estimated tax savings

$57,141

900 Fort Pickens Rd Gulf Breeze, Florida, 32561

2 bed • 2.5 bath • 6 guests • $450,000

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

$69,557

Profit (Cash Flow)

$16,487

Cap Rate

10.4%

Annual Revenue

$69,557

AirDNA projects $276/night at 69% occupancy ($69,557)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.97%

Cap Rate

10.4%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$46,384

Your adjusted annual income

$150,000 - $46,384 = $103,616

Taxes on $103,616 (30%)

$31,085

Your old tax bill

$45,000

Your new tax bill

$31,085

Estimated tax savings

$13,915

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