BNBCalc.com Investment Analysis Report of 605 NE 3rd Ave, Delray Beach, FL 33444, USA

4 bed • 2 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

23.42% 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

23.42%

Cap Rate

12.44%

Return on Investment

39.8%

Annual Revenue

$130,392

AirDNA projects $1034/night at 69% occupancy ($260,586).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,573

Annual Expenses

$30,871

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,787

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,087

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$375,171

Profit on this property

$99,521

Your total deduction

$321,539

So, your new taxable income is your previous income minus your total deduction ($150,000 - $321,539)

-$171,539

Your old tax bill

$45,000

Your new tax bill

-$51,462

Estimated tax savings

$96,462

605 NE 3rd Ave Delray Beach, Florida, 33444-3869

4 bed • 2 bath • 12 guests • $800,000

Annual Revenue

$130,392

Profit (Cash Flow)

$45,557

Cap Rate

12.4%

Annual Revenue

$130,392

AirDNA projects $1,034/night at 69% occupancy ($260,587)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.42% 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

23.42%

Cap Rate

12.44%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$65,955

Your adjusted annual income

$150,000 - $65,955 = $84,045

Taxes on $84,045 (30%)

$25,214

Your old tax bill

$45,000

Your new tax bill

$25,214

Estimated tax savings

$19,786

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