BNBCalc Short Term Rental Investment Analysis 701 W Ocean Ave, Boynton Beach, FL 33426, USA

8 bed • 5 bath • 20 guests • $1,595,000

BNB

Calc

Annual Revenue

$261,149

Profit (Cash Flow)

$90,566

Cap Rate

12.4%

Annual Revenue

$261,149

AirDNA projects $838/night at 60% occupancy ($183,644).

BNB Calc projects a 65% occupancy rate, $1,100 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

23.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$90,566	$181,132	$271,699	$362,265	$452,831	$905,663	$2,716,990
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,276,000	$1,276,000	$1,276,000	$1,276,000	$1,276,000	$1,276,000	$1,276,000
Down Payment	$319,000	$319,000	$319,000	$319,000	$319,000	$319,000	$319,000
Property Appreciation	$47,850	$97,135	$147,899	$200,186	$254,042	$548,546	$2,276,483
Total Return	$1,733,416	$1,873,268	$2,014,598	$2,157,451	$2,301,873	$3,049,210	$6,588,474

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.45%

Cap Rate

12.42%

Return on Investment

39.9%

701 W Ocean Ave Boynton Beach, Florida, 33426-4334

8 bed • 5 bath • 20 guests

Purchase Price

Est. $7,650/mo

Inquire about this property

Contact Agent

Boynton Beach

Zoning

Laws

$261,149

Annual Revenue

Projected nightly rate is $838/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$90,566

Profit

Revenue

$261,149

Operating Expenses

$62,989

Operating Income

$198,160

Mortgage & Taxes

$107,594

Profit (Cash Flow)

$90,566

$386,100

Cash Investment

Down Payment

$319,000

Renos & Furnishing

$19,250

Closing Costs

$47,850

Total

$386,100

DSCR Ratio

Strong

1.84

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.45%

Cap Rate

12.42%

Return on Investment

39.9%

STR 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 est deduction will be...

Deductible mortgage interest

$75,700

Deductible property tax

$15,790

Your total deduction

$70,104

Your adjusted annual income

$150,000 - $70,104 = $79,896

Taxes on $79,896 (30%)

$23,969

Your old tax bill

$45,000

Your new tax bill

$23,969

Estimated tax savings

$21,031

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com