BNBCalc.com Investment Analysis Report of 14525 Crawford Brook Ln, Delray Beach, FL 33446, USA

2 bed • 2 bath • 6 guests • $475,000

BNB

Calc

Return Metrics

8.71% 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

8.71%

Cap Rate

8.86%

Return on Investment

25.05%

Annual Revenue

$63,457

AirDNA projects $238/night at 73% occupancy ($63,457).

User selected values for this report: 73% occupancy rate, $238 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,777

Annual Expenses

$21,329

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,229

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$529

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$155,128

Profit on this property

$42,128

Your total deduction

$140,246

So, your new taxable income is your previous income minus your total deduction ($150,000 - $140,246)

$9,754

Your old tax bill

$45,000

Your new tax bill

$2,926

Estimated tax savings

$42,074

property-location

14525 Crawford Brook Ln Delray Beach, Florida, 33446

2 bed • 2 bath • 6 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

$63,457

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.71%

Cap Rate

8.86%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$22,544

Deductible property tax

$4,703

Your total deduction

$35,834

Your adjusted annual income

$150,000 - $35,834 = $114,166

Taxes on $114,166 (30%)

$34,250

Your old tax bill

$45,000

Your new tax bill

$34,250

Estimated tax savings

$10,750

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