BNBCalc.com Investment Analysis Report of 2508 Lake Osborne Dr, Lake Worth, FL 33461, USA

4 bed • 3 bath • 12 guests • $515,000

BNB

Calc

Return Metrics

21.88% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.88%

Cap Rate

12.31%

Return on Investment

37.51%

Annual Revenue

$88,652

AirDNA projects $328/night at 74% occupancy ($88,652).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,100

Annual Expenses

$25,205

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,439

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$739

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

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

$24,442

Deductible property tax

$5,098

Est. Depreciation Value

$245,351

Profit on this property

$63,447

Your total deduction

$211,444

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,444)

-$61,444

Your old tax bill

$45,000

Your new tax bill

-$18,433

Estimated tax savings

$63,433

2508 Lake Osborne Dr Lake Worth, Florida, 33461-5683

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,470/mo

Inquire about this property

Contact Agent

$88,652

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.88%

Cap Rate

12.31%

Return on Investment

37.51%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$44,228

Your adjusted annual income

$150,000 - $44,228 = $105,772

Taxes on $105,772 (30%)

$31,732

Your old tax bill

$45,000

Your new tax bill

$31,732

Estimated tax savings

$13,268

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