BNBCalc.com Investment Analysis Report of 501 43rd St, West Palm Beach, FL 33407, USA

1 bed • 1 bath • 4 guests • $40,000

BNB

Calc

Return Metrics

44.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

5%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

44.4%

Cap Rate

51.56%

Return on Investment

48.8%

Annual Revenue

$39,709

AirDNA projects $151/night at 72% occupancy ($39,709).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,590

Annual Expenses

$19,082

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,031

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$331

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

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

$0

Deductible property tax

$448

Est. Depreciation Value

$21,143

Profit on this property

$20,627

Your total deduction

$963

So, your new taxable income is your previous income minus your total deduction ($150,000 - $963)

$149,037

Your old tax bill

$45,000

Your new tax bill

$44,711

Estimated tax savings

$289

501 43rd St West Palm Beach, Florida, 33407-3846

1 bed • 1 bath • 4 guests • $40,000

Annual Revenue

$39,709

Profit (Cash Flow)

$20,183

Cap Rate

51.6%

Annual Revenue

$39,709

AirDNA projects $151/night at 72% occupancy ($39,709)

Occupancy Rate

Avg Daily Rate

Return Metrics

44.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

5%

Revenue Appreciation

0%

Cash on Cash Return

44.4%

Cap Rate

51.56%

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

$0

Deductible property tax

$448

Your total deduction

-$13,485

Your adjusted annual income

$150,000 - -$13,485 = $163,485

Taxes on $163,485 (30%)

$49,045

Your old tax bill

$45,000

Your new tax bill

$49,045

Estimated tax savings

-$4,045

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