BNBCalc.com Investment Analysis Report of Hollywood Blvd, Hollywood, FL 33020, USA

5 bed • 3 bath • 12 guests • $1,090,000

BNB

Calc

Return Metrics

14.09% 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

14.09%

Cap Rate

10.15%

Return on Investment

30.57%

Annual Revenue

$142,920

AirDNA projects $602/night at 65% occupancy ($142,919).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,688

Annual Expenses

$32,260

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,891

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,191

Management & Platform Fees

$357

Platform Fee (i.e. Airbnb)

$357

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

$51,733

Deductible property tax

$10,791

Est. Depreciation Value

$510,175

Profit on this property

$110,660

Your total deduction

$462,038

So, your new taxable income is your previous income minus your total deduction ($150,000 - $462,038)

-$312,038

Your old tax bill

$45,000

Your new tax bill

-$93,611

Estimated tax savings

$138,611

property-location

Hollywood Blvd Hollywood, Florida, 33020

5 bed • 3 bath • 12 guests

Est. $5,228/mo

Agent

Inquire about this property

Contact Agent

$142,920

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.09%

Cap Rate

10.15%

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 est deduction will be...

Deductible mortgage interest

$51,733

Deductible property tax

$10,791

Your total deduction

$114,502

Your adjusted annual income

$150,000 - $114,502 = $35,498

Taxes on $35,498 (30%)

$10,649

Your old tax bill

$45,000

Your new tax bill

$10,649

Estimated tax savings

$34,351

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com