BNBCalc.com Investment Analysis Report of 1430 N J St, Lake Worth, FL 33460, USA

2 bed • 1 bath • 5 guests • $300,000

BNB

Calc

Return Metrics

9.25% 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

9.25%

Cap Rate

9.06%

Return on Investment

25.13%

Annual Revenue

$46,985

AirDNA projects $201/night at 64% occupancy ($46,984).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,649

Annual Expenses

$19,788

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,092

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$392

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,169

Profit on this property

$27,197

Your total deduction

$132,181

So, your new taxable income is your previous income minus your total deduction ($150,000 - $132,181)

$17,819

Your old tax bill

$45,000

Your new tax bill

$5,346

Estimated tax savings

$39,654

property-location

1430 N J St Lake Worth, Florida, 33460-1823

2 bed • 1 bath • 5 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$46,985

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.25%

Cap Rate

9.06%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$35,301

Your adjusted annual income

$150,000 - $35,301 = $114,699

Taxes on $114,699 (30%)

$34,410

Your old tax bill

$45,000

Your new tax bill

$34,410

Estimated tax savings

$10,590

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