BNBCalc.com Investment Analysis Report of 14525 Crawford Brook Ln, Delray Beach, FL 33446, USA

2 bed • 2 bath • 6 guests • $475,000

BNB

Calc

Return Metrics

8.19% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.19%

Cap Rate

8.74%

Return on Investment

24.53%

Annual Revenue

$63,457

AirDNA projects $238/night at 73% occupancy ($63,457).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,827

Annual Expenses

$21,929

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,229

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$529

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$222,928

Profit on this property

$41,528

Your total deduction

$208,646

So, your new taxable income is your previous income minus your total deduction ($150,000 - $208,646)

-$58,646

Your old tax bill

$45,000

Your new tax bill

-$17,594

Estimated tax savings

$62,594

14525 Crawford Brook Ln

Delray Beach, Florida, 33446

2 bed • 2 bath • 6 guests • $475,000

Annual Revenue

$63,457

Profit (Cash Flow)

$9,488

Cap Rate

8.7%

Annual Revenue

$63,457

AirDNA projects $238/night at 73% occupancy ($63,457)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.19% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.19%

Cap Rate

8.74%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$56,774

Your adjusted annual income

$150,000 - $56,774 = $93,226

Taxes on $93,226 (30%)

$27,968

Your old tax bill

$45,000

Your new tax bill

$27,968

Estimated tax savings

$17,032

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