BNBCalc.com Investment Analysis Report of 900 Gulf Shore Dr unit 04, Destin, FL 32541, USA

3 bed • 3 bath • 9 guests • $624,500

BNB

Calc

Return Metrics

9.14% 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

9.14%

Cap Rate

9.32%

Return on Investment

21.99%

Annual Revenue

$82,684

AirDNA projects $343/night at 66% occupancy ($82,683).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,036

Annual Expenses

$24,429

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,389

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$689

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

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

$31,965

Deductible property tax

$4,496

Est. Depreciation Value

$293,222

Profit on this property

$58,255

Your total deduction

$271,429

So, your new taxable income is your previous income minus your total deduction ($150,000 - $271,429)

-$121,429

Your old tax bill

$45,000

Your new tax bill

-$36,429

Estimated tax savings

$81,429

900 Gulf Shore Dr Destin, Florida, 32541

3 bed • 3 bath • 9 guests • $624,500

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

$82,684

Profit (Cash Flow)

$16,783

Cap Rate

9.3%

Annual Revenue

$82,684

AirDNA projects $343/night at 66% occupancy ($82,684)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.14% 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

9.14%

Cap Rate

9.32%

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

$31,965

Deductible property tax

$4,496

Your total deduction

$71,665

Your adjusted annual income

$150,000 - $71,665 = $78,335

Taxes on $78,335 (30%)

$23,500

Your old tax bill

$45,000

Your new tax bill

$23,500

Estimated tax savings

$21,500

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