48 Vista Del Rio Boynton Beach, Florida, 33426-8828
3 bed • 2 bath • 7 guests • $549,000
Annual Revenue
$77,085
Profit (Cash Flow)
$9,644
Cap Rate
9.7%
Annual Revenue
AirDNA projects $315/night at 67% occupancy ($77,085)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.84% 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
11.84%
Cap Rate
9.72%
Tax Calculator (USA)
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
$31,593
Deductible property tax
$5,435
Your total deduction
$73,640
Your adjusted annual income
$150,000 - $73,640 = $76,360
Taxes on $76,360 (30%)
$22,908
Your old tax bill
$45,000
Your new tax bill
$22,908
Estimated tax savings
$22,092
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