BNBCalc.com Investment Analysis Report of 706 Boynton Beach Blvd, Boynton Beach, FL 33426, USA

8 bed • 5 bath • 20 guests • $1,500,000

BNB

Calc

Return Metrics

33.13% 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

33.13%

Cap Rate

14.79%

Return on Investment

49.53%

Annual Revenue

$270,755

AirDNA projects $1,059/night at 70% occupancy ($270,755).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,073

Annual Expenses

$48,878

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,956

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,256

Management & Platform Fees

$677

Platform Fee (i.e. Airbnb)

$677

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$703,166

Profit on this property

$221,877

Your total deduction

$567,331

So, your new taxable income is your previous income minus your total deduction ($150,000 - $567,331)

-$417,331

Your old tax bill

$45,000

Your new tax bill

-$125,199

Estimated tax savings

$170,199

property-location

706 Boynton Beach Blvd Boynton Beach, Florida, 33426

8 bed • 5 bath • 20 guests • $1,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$270,755

Profit (Cash Flow)

$120,693

Cap Rate

14.8%

Annual Revenue

$270,755

AirDNA projects $1,059/night at 70% occupancy ($270,755).

Occupancy Rate

Avg Daily Rate

Return Metrics

33.13% 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

33.13%

Cap Rate

14.79%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$88,307

Your adjusted annual income

$150,000 - $88,307 = $61,693

Taxes on $61,693 (30%)

$18,508

Your old tax bill

$45,000

Your new tax bill

$18,508

Estimated tax savings

$26,492

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