BNBCalc.com Investment Analysis Report of 1343 W Ocean Ave, Lantana, FL 33462, USA

3 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Return Metrics

18.29% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

18.29%

Cap Rate

11.33%

Return on Investment

34.13%

Annual Revenue

$67,731

AirDNA projects $244/night at 76% occupancy ($67,730).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,874

Annual Expenses

$22,485

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,264

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$564

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$189,205

Profit on this property

$45,246

Your total deduction

$166,846

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,846)

-$16,846

Your old tax bill

$45,000

Your new tax bill

-$5,054

Estimated tax savings

$50,054

1343 W Ocean Ave Lantana, Florida, 33462-2714

3 bed • 2 bath • 6 guests • $399,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$67,731

Profit (Cash Flow)

$18,342

Cap Rate

11.3%

Annual Revenue

$67,731

AirDNA projects $244/night at 76% occupancy ($67,731)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.29% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.29%

Cap Rate

11.33%

Return on Investment

34.13%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$37,912

Your adjusted annual income

$150,000 - $37,912 = $112,088

Taxes on $112,088 (30%)

$33,626

Your old tax bill

$45,000

Your new tax bill

$33,626

Estimated tax savings

$11,374

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