BNBCalc.com Investment Analysis Report of 9300 Baytowne Wharf Blvd unit 133 35, Miramar Beach, FL 32550, USA

2 bed • 2 bath • 6 guests • $460,000

BNB

Calc

Return Metrics

0.44% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.44%

Cap Rate

6.85%

Return on Investment

16.75%

Annual Revenue

$51,952

AirDNA projects $254/night at 56% occupancy ($51,952).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,703

Annual Expenses

$20,434

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,133

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$433

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$216,019

Profit on this property

$31,519

Your total deduction

$210,887

So, your new taxable income is your previous income minus your total deduction ($150,000 - $210,887)

-$60,887

Your old tax bill

$45,000

Your new tax bill

-$18,266

Estimated tax savings

$63,266

9300 Baytowne Wharf Blvd Miramar Beach, Florida, 32550

2 bed • 2 bath • 6 guests • $460,000

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

$51,952

Profit (Cash Flow)

$499

Cap Rate

6.9%

Annual Revenue

$51,952

AirDNA projects $254/night at 56% occupancy ($51,952)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.44% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.44%

Cap Rate

6.85%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$63,719

Your adjusted annual income

$150,000 - $63,719 = $86,281

Taxes on $86,281 (30%)

$25,884

Your old tax bill

$45,000

Your new tax bill

$25,884

Estimated tax savings

$19,116

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