BNBCalc.com Investment Analysis Report of 501 43rd St, West Palm Beach, FL 33407, USA

4 bed • 3 bath • 12 guests • $1,075,000

BNB

Calc

Return Metrics

0.36% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.5%

Revenue Appreciation Assumption:

Cash on Cash Return

0.36%

Cap Rate

6.78%

Return on Investment

11.74%

Annual Revenue

$115,950

AirDNA projects $430/night at 66% occupancy ($103,656).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,586

Annual Expenses

$43,034

Utilities

$780

Internet + TV

$50

Water/Sewer

$300

Garbage

$50

Electric

$350

Gas

$30

Other

Maintenance

$2,516

Property Insurance

$900

HOA

Landscaping

$250

Ongoing Repairs

$100

Supplies

$50

Software

$50

Pest Control

$50

Permits

Other

$150

Cleaning Cost

$966

Management & Platform Fees

$290

Platform Fee (i.e. Airbnb)

$290

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

$38,129

Deductible property tax

$19,350

Est. Depreciation Value

$565,986

Profit on this property

$72,917

Your total deduction

$550,548

So, your new taxable income is your previous income minus your total deduction ($150,000 - $550,548)

-$400,548

Your old tax bill

$45,000

Your new tax bill

-$120,165

Estimated tax savings

$165,165

501 43rd St West Palm Beach, Florida, 33407-3846

4 bed • 3 bath • 12 guests • $1,075,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$115,950

Profit (Cash Flow)

$1,289

Cap Rate

6.8%

Annual Revenue

$115,950

AirDNA projects $430/night at 66% occupancy ($103,656)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.36% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.5%

Revenue Appreciation

Cash on Cash Return

0.36%

Cap Rate

6.78%

Return on Investment

11.74%

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

$38,129

Deductible property tax

$19,350

Your total deduction

$163,812

Your adjusted annual income

$150,000 - $163,812 = -$13,812

Taxes on -$13,812 (30%)

-$4,144

Your old tax bill

$45,000

Your new tax bill

-$4,144

Estimated tax savings

$49,144

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