BNBCalc.com Investment Analysis Report of 400 51st St, West Palm Beach, FL 33407, USA

1 bed • 1 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

-14.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-14.04%

Cap Rate

3.31%

Return on Investment

2.26%

Annual Revenue

$27,152

AirDNA projects $126/night at 59% occupancy ($27,152).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,434

Annual Expenses

$17,210

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$926

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$226

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$140,889

Profit on this property

$9,942

Your total deduction

$148,155

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,155)

$1,845

Your old tax bill

$45,000

Your new tax bill

$553

Estimated tax savings

$44,447

400 51st St

West Palm Beach, Florida, 33407-2716

1 bed • 1 bath • 2 guests • $300,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$27,152

Profit (Cash Flow)

-$10,290

Cap Rate

3.3%

Annual Revenue

$27,152

AirDNA projects $126/night at 59% occupancy ($27,152)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.04%

Cap Rate

3.31%

Return on Investment

2.26%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$52,171

Your adjusted annual income

$150,000 - $52,171 = $97,829

Taxes on $97,829 (30%)

$29,349

Your old tax bill

$45,000

Your new tax bill

$29,349

Estimated tax savings

$15,651

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