BNBCalc.com Investment Analysis Report of 117 18th Ave S, Lake Worth, FL 33460, USA

4 bed • 2 bath • 12 guests • $575,000

BNB

Calc

Return Metrics

41.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

41.91%

Cap Rate

13.6%

Return on Investment

71.06%

Annual Revenue

$113,682

AirDNA projects $350/night at 62% occupancy ($79,257).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,957

Annual Expenses

$35,479

Utilities

$875

Internet + TV

$120

Water/Sewer

$300

Garbage

$50

Electric

$300

Gas

$55

Other

$50

Maintenance

$1,797

Property Insurance

$300

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$947

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

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

$25,681

Deductible property tax

$6,440

Est. Depreciation Value

$271,544

Profit on this property

$78,204

Your total deduction

$225,462

So, your new taxable income is your previous income minus your total deduction ($150,000 - $225,462)

-$75,462

Your old tax bill

$45,000

Your new tax bill

-$22,639

Estimated tax savings

$67,639

117 18th Ave S

Lake Worth, Florida, 33460-5811

4 bed • 2 bath • 12 guests • $575,000

Annual Revenue

$113,682

Profit (Cash Flow)

$35,736

Cap Rate

13.6%

Annual Revenue

$113,682

AirDNA projects $350/night at 62% occupancy ($79,258)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

41.91%

Cap Rate

13.6%

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

$25,681

Deductible property tax

$6,440

Your total deduction

$40,438

Your adjusted annual income

$150,000 - $40,438 = $109,562

Taxes on $109,562 (30%)

$32,869

Your old tax bill

$45,000

Your new tax bill

$32,869

Estimated tax savings

$12,131

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