BNBCalc.com Investment Analysis Report of 701 W Ocean Ave, Boynton Beach, FL 33426, USA

8 bed • 5 bath • 20 guests • $1,595,000

BNB

Calc

Return Metrics

17.22% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.22%

Cap Rate

10.91%

Return on Investment

33.67%

Annual Revenue

$281,106

AirDNA projects $1084/night at 71% occupancy ($281,106).

Revenue Percentile

Operating Expenses

Monthly Expenses

$8,917

Annual Expenses

$107,007

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,043

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,343

Management & Platform Fees

$5,435

Platform Fee (i.e. Airbnb)

$703

Property Manager Fee

$4,732

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

$75,700

Deductible property tax

$15,790

Est. Depreciation Value

$746,920

Profit on this property

$174,099

Your total deduction

$664,312

So, your new taxable income is your previous income minus your total deduction ($150,000 - $664,312)

-$514,312

Your old tax bill

$45,000

Your new tax bill

-$154,293

Estimated tax savings

$199,293

701 W Ocean Ave Boynton Beach, Florida, 33426-4334

8 bed • 5 bath • 20 guests • $1,595,000

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

$281,106

Profit (Cash Flow)

$66,507

Cap Rate

10.9%

Annual Revenue

$281,106

AirDNA projects $1,084/night at 71% occupancy ($281,106)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.22% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.22%

Cap Rate

10.91%

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

$75,700

Deductible property tax

$15,790

Your total deduction

$155,496

Your adjusted annual income

$150,000 - $155,496 = -$5,496

Taxes on -$5,496 (30%)

-$1,649

Your old tax bill

$45,000

Your new tax bill

-$1,649

Estimated tax savings

$46,649

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