BNBCalc.com Investment Analysis Report of 410 26th St, West Palm Beach, FL 33407, USA

4 bed • 2 bath • 8 guests • $989,000

BNB

Calc

Return Metrics

7.82% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.82%

Cap Rate

8.62%

Return on Investment

24.37%

Annual Revenue

$113,792

AirDNA projects $465/night at 67% occupancy ($113,791).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,373

Annual Expenses

$28,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,648

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$948

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

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

$46,939

Deductible property tax

$9,791

Est. Depreciation Value

$462,218

Profit on this property

$85,319

Your total deduction

$433,629

So, your new taxable income is your previous income minus your total deduction ($150,000 - $433,629)

-$283,629

Your old tax bill

$45,000

Your new tax bill

-$85,089

Estimated tax savings

$130,089

410 26th St West Palm Beach, Florida, 33407-5414

4 bed • 2 bath • 8 guests • $989,000

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

$113,792

Profit (Cash Flow)

$18,611

Cap Rate

8.6%

Annual Revenue

$113,792

AirDNA projects $465/night at 67% occupancy ($113,792)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.82% 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

7.82%

Cap Rate

8.62%

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

$46,939

Deductible property tax

$9,791

Your total deduction

$118,775

Your adjusted annual income

$150,000 - $118,775 = $31,225

Taxes on $31,225 (30%)

$9,368

Your old tax bill

$45,000

Your new tax bill

$9,368

Estimated tax savings

$35,632

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