BNBCalc.com Investment Analysis Report of 22465 SW 61st Way unit 241, Boca Raton, FL 33428, USA

2 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

27.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

27.83%

Cap Rate

13.8%

Return on Investment

43.53%

Annual Revenue

$58,658

AirDNA projects $220/night at 73% occupancy ($58,658).

User selected values for this report: 73% occupancy rate, $220 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,725

Annual Expenses

$20,706

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,189

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$91,015

Profit on this property

$37,953

Your total deduction

$68,837

So, your new taxable income is your previous income minus your total deduction ($150,000 - $68,837)

$81,163

Your old tax bill

$45,000

Your new tax bill

$24,349

Estimated tax savings

$20,651

property-location

22465 SW 61st Way unit 241 Boca Raton, Florida, 33428

2 bed • 2 bath • 6 guests

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$58,658

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.83%

Cap Rate

13.8%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$7,545

Your adjusted annual income

$150,000 - $7,545 = $142,455

Taxes on $142,455 (30%)

$42,737

Your old tax bill

$45,000

Your new tax bill

$42,737

Estimated tax savings

$2,263

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