BNBCalc.com Investment Analysis Report of 376 Church Rd, Jupiter, FL 33469, USA

3 bed • 3 bath • 8 guests • $384,000

BNB

Calc

Return Metrics

119.06% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

119.06%

Cap Rate

13.01%

Return on Investment

210.31%

Annual Revenue

$95,986

AirDNA projects $360/night at 73% occupancy ($95,986).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,836

Annual Expenses

$46,027

Utilities

$440

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$150

Gas

$0

Other

$50

Maintenance

$1,500

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$800

Management & Platform Fees

$1,896

Platform Fee (i.e. Airbnb)

$240

Property Manager Fee

$1,656

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

$14,425

Deductible property tax

$4,301

Est. Depreciation Value

$182,457

Profit on this property

$49,959

Your total deduction

$151,224

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,224)

-$1,224

Your old tax bill

$45,000

Your new tax bill

-$367

Estimated tax savings

$45,367

376 Church Rd Jupiter, Florida, 33469-3007

3 bed • 3 bath • 8 guests • $384,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$95,986

Profit (Cash Flow)

$24,135

Cap Rate

13.0%

Annual Revenue

$95,986

AirDNA projects $360/night at 73% occupancy ($95,986)

Occupancy Rate

Avg Daily Rate

Return Metrics

119.06% 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

119.06%

Cap Rate

13.01%

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

$14,425

Deductible property tax

$4,301

Your total deduction

$26,881

Your adjusted annual income

$150,000 - $26,881 = $123,119

Taxes on $123,119 (30%)

$36,936

Your old tax bill

$45,000

Your new tax bill

$36,936

Estimated tax savings

$8,064

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