BNBCalc.com Investment Analysis Report of 2508 Lake Osborne Dr, Lake Worth, FL 33461, USA

4 bed • 3 bath • 12 guests • $515,000

BNB

Calc

Return Metrics

31.33% 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

31.33%

Cap Rate

12.56%

Return on Investment

56.88%

Annual Revenue

$101,903

AirDNA projects $310/night at 69% occupancy ($78,125).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,099

Annual Expenses

$37,187

Utilities

$645

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$300

Gas

$55

Other

$50

Maintenance

$2,199

Property Insurance

$800

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$849

Management & Platform Fees

$255

Platform Fee (i.e. Airbnb)

$255

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

$15,609

Deductible property tax

$5,768

Est. Depreciation Value

$274,055

Profit on this property

$64,716

Your total deduction

$230,716

So, your new taxable income is your previous income minus your total deduction ($150,000 - $230,716)

-$80,716

Your old tax bill

$45,000

Your new tax bill

-$24,215

Estimated tax savings

$69,215

2508 Lake Osborne Dr Lake Worth, Florida, 33461-5683

4 bed • 3 bath • 12 guests • $515,000

Annual Revenue

$101,903

Profit (Cash Flow)

$30,960

Cap Rate

12.6%

Annual Revenue

$101,903

AirDNA projects $310/night at 69% occupancy ($78,126)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.33% 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

31.33%

Cap Rate

12.56%

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

$15,609

Deductible property tax

$5,768

Your total deduction

$43,407

Your adjusted annual income

$150,000 - $43,407 = $106,593

Taxes on $106,593 (30%)

$31,978

Your old tax bill

$45,000

Your new tax bill

$31,978

Estimated tax savings

$13,022

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