BNBCalc.com Investment Analysis Report of 826 SE 4th Ave, Delray Beach, FL 33483, USA

2 bed • 2 bath • 5 guests • $370,000

BNB

Calc

Return Metrics

14.63% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

12%

Revenue Appreciation Assumption:

Cash on Cash Return

14.63%

Cap Rate

13.55%

Return on Investment

48.23%

Annual Revenue

$73,666

AirDNA projects $243/night at 61% occupancy ($54,140).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,958

Annual Expenses

$23,497

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,314

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$614

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

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

$20,853

Deductible property tax

$3,663

Est. Depreciation Value

$251,369

Profit on this property

$50,169

Your total deduction

$225,715

So, your new taxable income is your previous income minus your total deduction ($150,000 - $225,715)

-$75,715

Your old tax bill

$45,000

Your new tax bill

-$22,715

Estimated tax savings

$67,715

826 SE 4th Ave Delray Beach, Florida, 33483-3413

2 bed • 2 bath • 5 guests • $370,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$73,666

Profit (Cash Flow)

$21,225

Cap Rate

13.6%

Annual Revenue

$73,666

AirDNA projects $243/night at 61% occupancy ($54,140)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.63% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

12%

Revenue Appreciation

Cash on Cash Return

14.63%

Cap Rate

13.55%

Return on Investment

48.23%

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

$20,853

Deductible property tax

$3,663

Your total deduction

$53,011

Your adjusted annual income

$150,000 - $53,011 = $96,989

Taxes on $96,989 (30%)

$29,097

Your old tax bill

$45,000

Your new tax bill

$29,097

Estimated tax savings

$15,903

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