BNBCalc.com Investment Analysis Report of 701 W Ocean Ave, Boynton Beach, FL 33426, USA

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

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.45%

Cap Rate

12.42%

Return on Investment

39.9%

Annual Revenue

$261,149

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,249

Annual Expenses

$62,989

Utilities

$1,720

Internet + TV

$120

Water/Sewer

$400

Garbage

$100

Electric

$600

Gas

Other

$500

Maintenance

$2,876

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,176

Management & Platform Fees

$653

Platform Fee (i.e. Airbnb)

$653

Property Manager Fee

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

$75,700

Deductible property tax

$15,790

Est. Depreciation Value

$746,920

Profit on this property

$198,160

Your total deduction

$640,251

So, your new taxable income is your previous income minus your total deduction ($150,000 - $640,251)

-$490,251

Your old tax bill

$45,000

Your new tax bill

-$147,075

Estimated tax savings

$192,075

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

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

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$261,149

Profit (Cash Flow)

$90,568

Cap Rate

12.4%

Annual Revenue

$261,149

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

Revenue Appreciation

Cash on Cash Return

23.45%

Cap Rate

12.42%

Return on Investment

39.9%

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

$131,435

Your adjusted annual income

$150,000 - $131,435 = $18,565

Taxes on $18,565 (30%)

$5,570

Your old tax bill

$45,000

Your new tax bill

$5,570

Estimated tax savings

$39,430

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 recomend LearnLikeACPA.com