BNBCalc.com Investment Analysis Report of 522 Avenida Hermosa, West Palm Beach, FL 33405, USA

4 bed • 3 bath • 10 guests • $469,000

BNB

Calc

Return Metrics

13.23% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

13.23%

Cap Rate

10.09%

Return on Investment

28.97%

Annual Revenue

$70,127

AirDNA projects $434/night at 74% occupancy ($117,301).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,900

Annual Expenses

$22,796

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,284

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$584

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

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

$22,259

Deductible property tax

$4,643

Est. Depreciation Value

$222,885

Profit on this property

$47,330

Your total deduction

$202,457

So, your new taxable income is your previous income minus your total deduction ($150,000 - $202,457)

-$52,457

Your old tax bill

$45,000

Your new tax bill

-$15,737

Estimated tax savings

$60,737

522 Avenida Hermosa West Palm Beach, Florida, 33405-1515

4 bed • 3 bath • 10 guests • $469,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$70,127

Profit (Cash Flow)

$15,698

Cap Rate

10.1%

Annual Revenue

$70,127

AirDNA projects $434/night at 74% occupancy ($117,302)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.23% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.23%

Cap Rate

10.09%

Return on Investment

28.97%

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

$22,259

Deductible property tax

$4,643

Your total deduction

$50,562

Your adjusted annual income

$150,000 - $50,562 = $99,438

Taxes on $99,438 (30%)

$29,831

Your old tax bill

$45,000

Your new tax bill

$29,831

Estimated tax savings

$15,169

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