BNBCalc.com Investment Analysis Report of 367 W Riverside Dr, Tequesta, FL 33469, USA

3 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

12.43% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.43%

Cap Rate

9.87%

Return on Investment

28.26%

Annual Revenue

$94,408

AirDNA projects $359/night at 72% occupancy ($94,408).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,930

Annual Expenses

$35,162

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,770

Platform Fee (i.e. Airbnb)

$236

Property Manager Fee

$1,534

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$297,458

Profit on this property

$59,246

Your total deduction

$272,629

So, your new taxable income is your previous income minus your total deduction ($150,000 - $272,629)

-$122,629

Your old tax bill

$45,000

Your new tax bill

-$36,789

Estimated tax savings

$81,789

367 W Riverside Dr

Tequesta, Florida, 33469-2956

3 bed • 2 bath • 8 guests • $600,000

Annual Revenue

$94,408

Profit (Cash Flow)

$18,782

Cap Rate

9.9%

Annual Revenue

$94,408

AirDNA projects $359/night at 72% occupancy ($94,408)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.43% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.43%

Cap Rate

9.87%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$69,685

Your adjusted annual income

$150,000 - $69,685 = $80,315

Taxes on $80,315 (30%)

$24,095

Your old tax bill

$45,000

Your new tax bill

$24,095

Estimated tax savings

$20,905

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