701 W Ocean Ave
Boynton Beach, Florida, 33426-4334
8 bed • 5 bath • 20 guests • $1,595,000
Annual Revenue
$261,149
Profit (Cash Flow)
$90,568
Cash on Cash Return
23.5%
Annual Revenue
AirDNA projects $838/night at 60% occupancy ($183,644).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.45% 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
23.45%
Cap Rate
12.42%
Tax Calculator
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
$75,700
Deductible property tax
$15,790
Your total deduction
$140,058
Your adjusted annual income
$150,000 - $140,058 = $9,941
Taxes on $9,941 (30%)
$2,982
Your old tax bill
$45,000
Your new tax bill
$2,982
Estimated tax savings
$42,017
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