BNBCalc.com Investment Analysis Report of 8503 Chapman Oak Ct, Palm Beach Gardens, FL 33410, USA

2 bed • 2 bath • 6 guests • $445,000

BNB

Calc

Return Metrics

0.1% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

0.1%

Cap Rate

7.83%

Return on Investment

44.15%

Annual Revenue

$55,791

AirDNA projects $325/night at 70% occupancy ($83,093).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,933

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$465

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$25,080

Deductible property tax

$4,406

Est. Depreciation Value

$209,111

Profit on this property

$34,858

Your total deduction

$203,739

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,739)

-$53,739

Your old tax bill

$45,000

Your new tax bill

-$16,122

Estimated tax savings

$61,122

8503 Chapman Oak Ct Palm Beach Gardens, Florida, 33410

2 bed • 2 bath • 6 guests • $445,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$55,791

Profit (Cash Flow)

$46

Cap Rate

7.8%

Annual Revenue

$55,791

AirDNA projects $325/night at 70% occupancy ($83,093)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.1% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.1%

Cap Rate

7.83%

Return on Investment

44.15%

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

$25,080

Deductible property tax

$4,406

Your total deduction

$61,275

Your adjusted annual income

$150,000 - $61,275 = $88,725

Taxes on $88,725 (30%)

$26,618

Your old tax bill

$45,000

Your new tax bill

$26,618

Estimated tax savings

$18,382

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