14525 Crawford Brook Ln Delray Beach, Florida, 33446

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

$63,457

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,086

Profit

Revenue

$63,457

Operating Expenses

$21,329

Operating Income

$42,128

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$10,086

$115,750

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$6,500

Closing Costs

$14,250

Total

$115,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.71%

Cap Rate

8.86%

Return on Investment

25.05%

STR 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

$22,544

Deductible property tax

$4,703

Your total deduction

$37,868

Your adjusted annual income

$150,000 - $37,868 = $112,132

Taxes on $112,132 (30%)

$33,639

Your old tax bill

$45,000

Your new tax bill

$33,639

Estimated tax savings

$11,361

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