BNBCalc.com Investment Analysis Report of 1095 SW 2nd Ave, Deerfield Beach, FL 33441, USA

3 bed • 2 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

7.71% 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

7.71%

Cap Rate

9.52%

Return on Investment

20.56%

Annual Revenue

$75,971

AirDNA projects $272/night at 64% occupancy ($63,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,963

Annual Expenses

$23,556

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,333

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$633

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

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

$27,735

Deductible property tax

$5,445

Est. Depreciation Value

$300,670

Profit on this property

$52,415

Your total deduction

$281,436

So, your new taxable income is your previous income minus your total deduction ($150,000 - $281,436)

-$131,436

Your old tax bill

$45,000

Your new tax bill

-$39,431

Estimated tax savings

$84,431

1095 SW 2nd Ave Deerfield Beach, Florida, 33441-6530

3 bed • 2 bath • 8 guests • $550,000

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

$75,971

Profit (Cash Flow)

$13,343

Cap Rate

9.5%

Annual Revenue

$75,971

AirDNA projects $272/night at 64% occupancy ($63,582)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.71% 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

7.71%

Cap Rate

9.52%

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

$27,735

Deductible property tax

$5,445

Your total deduction

$75,804

Your adjusted annual income

$150,000 - $75,804 = $74,196

Taxes on $74,196 (30%)

$22,259

Your old tax bill

$45,000

Your new tax bill

$22,259

Estimated tax savings

$22,741

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