BNBCalc.com Investment Analysis Report of 22465 SW 61st Way unit 241, Boca Raton, FL 33428, USA

2 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

26.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.97%

Cap Rate

13.58%

Return on Investment

42.67%

Annual Revenue

$58,658

AirDNA projects $220/night at 73% occupancy ($58,658).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,775

Annual Expenses

$21,306

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,189

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

Property Manager Fee

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$130,815

Profit on this property

$37,353

Your total deduction

$109,237

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,237)

$40,763

Your old tax bill

$45,000

Your new tax bill

$12,229

Estimated tax savings

$32,771

22465 SW 61st Way unit 241 Boca Raton, Florida, 33428

2 bed • 2 bath • 6 guests • $275,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$58,658

Profit (Cash Flow)

$18,813

Cap Rate

13.6%

Annual Revenue

$58,658

AirDNA projects $220/night at 73% occupancy ($58,658).

Occupancy Rate

Avg Daily Rate

Return Metrics

26.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.97%

Cap Rate

13.58%

Return on Investment

42.67%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$20,085

Your adjusted annual income

$150,000 - $20,085 = $129,915

Taxes on $129,915 (30%)

$38,975

Your old tax bill

$45,000

Your new tax bill

$38,975

Estimated tax savings

$6,025

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