BNBCalc.com Investment Analysis Report of 9355 Foxglove Ln, Naples, FL 34120, USA

4 bed • 3 bath • 8 guests • $665,000

BNB

Calc

Return Metrics

-2.27% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-2.27%

Cap Rate

6.18%

Return on Investment

13.9%

Annual Revenue

$63,005

AirDNA projects $296/night at 65% occupancy ($70,272).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,823

Annual Expenses

$21,871

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,225

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$525

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

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

$31,562

Deductible property tax

$6,583

Est. Depreciation Value

$313,155

Profit on this property

$41,134

Your total deduction

$310,166

So, your new taxable income is your previous income minus your total deduction ($150,000 - $310,166)

-$160,166

Your old tax bill

$45,000

Your new tax bill

-$48,050

Estimated tax savings

$93,050

9355 Foxglove Ln Naples, Florida, 34120

4 bed • 3 bath • 8 guests • $665,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$63,005

Profit (Cash Flow)

-$3,722

Cap Rate

6.2%

Annual Revenue

$63,005

AirDNA projects $296/night at 65% occupancy ($70,273)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.27% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.27%

Cap Rate

6.18%

Return on Investment

13.9%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$96,806

Your adjusted annual income

$150,000 - $96,806 = $53,194

Taxes on $53,194 (30%)

$15,958

Your old tax bill

$45,000

Your new tax bill

$15,958

Estimated tax savings

$29,042

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