BNBCalc.com Investment Analysis Report of NE 15th Ct, Jensen Beach, FL 34957, USA

3 bed • 2 bath • 6 guests • $435,000

BNB

Calc

Return Metrics

16.3% 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

16.3%

Cap Rate

10.81%

Return on Investment

32.26%

Annual Revenue

$69,798

AirDNA projects $294/night at 65% occupancy ($69,798).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,896

Annual Expenses

$22,754

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,282

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$582

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

Property Manager Fee

$0

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$205,785

Profit on this property

$47,044

Your total deduction

$183,693

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,693)

-$33,693

Your old tax bill

$45,000

Your new tax bill

-$10,108

Estimated tax savings

$55,108

NE 15th Ct Jensen Beach, Florida, 34957

3 bed • 2 bath • 6 guests • $435,000

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

$69,798

Profit (Cash Flow)

$17,704

Cap Rate

10.8%

Annual Revenue

$69,798

AirDNA projects $294/night at 65% occupancy ($69,798)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.3% 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

16.3%

Cap Rate

10.81%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$43,469

Your adjusted annual income

$150,000 - $43,469 = $106,531

Taxes on $106,531 (30%)

$31,959

Your old tax bill

$45,000

Your new tax bill

$31,959

Estimated tax savings

$13,041

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