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

8 bed • 5 bath • 20 guests • $1,495,000

BNB

Calc

Return Metrics

43.71% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.71%

Cap Rate

17.06%

Return on Investment

59.49%

Annual Revenue

$277,147

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,833

Annual Expenses

$21,994

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$693

Platform Fee (i.e. Airbnb)

$693

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

$88,944

Deductible property tax

Est. Depreciation Value

$704,703

Profit on this property

$255,153

Your total deduction

$538,495

So, your new taxable income is your previous income minus your total deduction ($150,000 - $538,495)

-$388,495

Your old tax bill

$45,000

Your new tax bill

-$116,549

Estimated tax savings

$161,549

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

8 bed • 5 bath • 20 guests

Purchase Price

Est. $7,171/mo

Inquire about this property

Contact Agent

$277,147

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.71%

Cap Rate

17.06%

Return on Investment

59.49%

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 est deduction will be...

Deductible mortgage interest

$88,944

Deductible property tax

Your total deduction

$58,351

Your adjusted annual income

$150,000 - $58,351 = $91,649

Taxes on $91,649 (30%)

$27,495

Your old tax bill

$45,000

Your new tax bill

$27,495

Estimated tax savings

$17,505

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com