BNBCalc.com Investment Analysis Report of 10 Boynton Beach Blvd, Boynton Beach, FL 33435, USA

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

BNB

Calc

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%

Return on Investment

27.44%

Annual Revenue

$225,027

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,558

Annual Expenses

$54,693

Utilities

$1,420

Internet + TV

$300

Water/Sewer

$70

Garbage

$50

Electric

$500

Gas

$200

Other

$300

Maintenance

$2,575

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,875

Management & Platform Fees

$563

Platform Fee (i.e. Airbnb)

$563

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

$78,038

Deductible property tax

$21,840

Est. Depreciation Value

$910,580

Profit on this property

$170,333

Your total deduction

$840,125

So, your new taxable income is your previous income minus your total deduction ($150,000 - $840,125)

-$690,125

Your old tax bill

$45,000

Your new tax bill

-$207,037

Estimated tax savings

$252,037

property-location

10 Boynton Beach Blvd Boynton Beach, Florida, 33435

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

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$225,027

Profit (Cash Flow)

$47,201

Cap Rate

8.7%

Annual Revenue

$225,027

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 (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

$219,869

Your adjusted annual income

$150,000 - $219,869 = -$69,869

Taxes on -$69,869 (30%)

-$20,961

Your old tax bill

$45,000

Your new tax bill

-$20,961

Estimated tax savings

$65,961

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 recomend LearnLikeACPA.com