BNBCalc.com Investment Analysis Report of NE 15th Ct, Jensen Beach, FL 34957, USA

3 bed • 2 bath • 6 guests • $435,000

BNB

Calc

Return Metrics

16.86% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.86%

Cap Rate

10.95%

Return on Investment

32.82%

Annual Revenue

$69,798

AirDNA projects $294/night at 65% occupancy ($69,798).

User selected values for this report: 65% occupancy rate, $294 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,846

Annual Expenses

$22,154

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,282

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$582

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$143,185

Profit on this property

$47,644

Your total deduction

$120,493

So, your new taxable income is your previous income minus your total deduction ($150,000 - $120,493)

$29,507

Your old tax bill

$45,000

Your new tax bill

$8,852

Estimated tax savings

$36,148

property-location

NE 15th Ct Jensen Beach, Florida, 34957

3 bed • 2 bath • 6 guests

Est. $2,086/mo

Agent

Inquire about this property

Contact Agent

$69,798

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.86%

Cap Rate

10.95%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$20,646

Deductible property tax

$4,307

Your total deduction

$24,089

Your adjusted annual income

$150,000 - $24,089 = $125,911

Taxes on $125,911 (30%)

$37,773

Your old tax bill

$45,000

Your new tax bill

$37,773

Estimated tax savings

$7,227

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