BNBCalc.com Investment Analysis Report of 100 Sunrise Ave apt 505, Palm Beach, FL 33480, USA

2 bed • 2.5 bath • 6 guests • $3,500,000

BNB

Calc

Return Metrics

-21.11% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-21.11%

Cap Rate

1.84%

Return on Investment

-3.94%

Annual Revenue

$90,113

AirDNA projects $514/night at 48% occupancy ($90,112).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,116

Annual Expenses

$25,395

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,451

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$751

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$166,114

Deductible property tax

$34,650

Est. Depreciation Value

$1,616,214

Profit on this property

$64,718

Your total deduction

$1,752,260

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,752,260)

-$1,602,260

Your old tax bill

$45,000

Your new tax bill

-$480,678

Estimated tax savings

$525,678

100 Sunrise Ave

Palm Beach, Florida, 33480

2 bed • 2.5 bath • 6 guests • $3,500,000

Annual Revenue

$90,113

Profit (Cash Flow)

-$171,370

Cap Rate

1.8%

Annual Revenue

$90,113

AirDNA projects $514/night at 48% occupancy ($90,113)

Occupancy Rate

Avg Daily Rate

Return Metrics

-21.11% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-21.11%

Cap Rate

1.84%

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

$166,114

Deductible property tax

$34,650

Your total deduction

$651,692

Your adjusted annual income

$150,000 - $651,692 = -$501,692

Taxes on -$501,692 (30%)

-$150,507

Your old tax bill

$45,000

Your new tax bill

-$150,507

Estimated tax savings

$195,507

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