BNBCalc.com Investment Analysis Report of 19185 SE Homewood Ave, Jupiter, FL 33469, USA

4 bed • 2 bath • 10 guests • $550,000

BNB

Calc

Return Metrics

21.23% 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

21.23%

Cap Rate

12.03%

Return on Investment

37.22%

Annual Revenue

$91,800

AirDNA projects $426/night at 59% occupancy ($91,800).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,135

Annual Expenses

$25,614

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,465

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$765

Management & Platform Fees

$230

Platform Fee (i.e. Airbnb)

$230

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$260,030

Profit on this property

$66,186

Your total deduction

$225,392

So, your new taxable income is your previous income minus your total deduction ($150,000 - $225,392)

-$75,392

Your old tax bill

$45,000

Your new tax bill

-$22,618

Estimated tax savings

$67,618

19185 SE Homewood Ave

Jupiter, Florida, 33469-1640

4 bed • 2 bath • 10 guests • $550,000

Annual Revenue

$91,800

Profit (Cash Flow)

$29,094

Cap Rate

12.0%

Annual Revenue

$91,800

AirDNA projects $426/night at 59% occupancy ($91,800)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.23% 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

21.23%

Cap Rate

12.03%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$48,208

Your adjusted annual income

$150,000 - $48,208 = $101,792

Taxes on $101,792 (30%)

$30,537

Your old tax bill

$45,000

Your new tax bill

$30,537

Estimated tax savings

$14,463

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