BNBCalc Short Term Rental Investment Analysis 10 Boynton Beach Blvd, Boynton Beach, FL 33435, USA

8 bed • 6 bath • 14 guests • $1,950,000

BNB

Calc

Annual Revenue

$225,027

Profit (Cash Flow)

$47,198

Cap Rate

8.7%

Annual Revenue

$225,027

AirDNA projects $836/night at 60% occupancy ($183,206).

BNB Calc projects a 61% occupancy rate, $1,010 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

10.08% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$47,197	$94,395	$141,593	$188,791	$235,989	$471,979	$1,415,938
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,560,000	$1,560,000	$1,560,000	$1,560,000	$1,560,000	$1,560,000	$1,560,000
Down Payment	$390,000	$390,000	$390,000	$390,000	$390,000	$390,000	$390,000
Property Appreciation	$58,500	$118,755	$180,817	$244,742	$310,584	$670,636	$2,783,161
Total Return	$2,055,697	$2,163,150	$2,272,411	$2,383,533	$2,496,574	$3,092,616	$6,149,100

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.08%

Cap Rate

8.73%

Return on Investment

27.44%

10 Boynton Beach Blvd Boynton Beach, Florida, 33435

8 bed • 6 bath • 14 guests

Purchase Price

Est. $9,353/mo

Inquire about this property

Contact Agent

Boynton Beach

Zoning

Laws

$225,027

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$47,198

Profit

Revenue

$225,027

Operating Expenses

$54,693

Operating Income

$170,333

Mortgage & Taxes

$123,135

Profit (Cash Flow)

$47,198

$468,000

Cash Investment

Down Payment

$390,000

Renos & Furnishing

$19,500

Closing Costs

$58,500

Total

$468,000

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.08%

Cap Rate

8.73%

Return on Investment

27.44%

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

$78,038

Deductible property tax

$21,840

Your total deduction

$145,106

Your adjusted annual income

$150,000 - $145,106 = $4,894

Taxes on $4,894 (30%)

$1,468

Your old tax bill

$45,000

Your new tax bill

$1,468

Estimated tax savings

$43,532

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