10 Boynton Beach Blvd
Boynton Beach, Florida, 33435
8 bed • 6 bath • 14 guests • $1,950,000
Annual Revenue
$225,026
Profit (Cash Flow)
$47,201
Cash on Cash Return
10.1%
Annual Revenue
AirDNA projects $836/night at 60% occupancy ($183,206).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.08% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.08%
Cap Rate
8.73%
Tax Calculator
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
$78,038
Deductible property tax
$21,840
Your total deduction
$228,604
Your adjusted annual income
$150,000 - $228,604 = -$78,604
Taxes on -$78,604 (30%)
-$23,581
Your old tax bill
$45,000
Your new tax bill
-$23,581
Estimated tax savings
$68,581
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