1747 NE 51st St Pompano Beach, Florida, 33064-5738
3 bed • 2 bath • 6 guests • $460,000
Annual Revenue
$82,658
Profit (Cash Flow)
$27,213
Cap Rate
12.7%
Annual Revenue
AirDNA projects $371/night at 61% occupancy ($82,658)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.8% 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
23.8%
Cap Rate
12.65%
Tax Calculator (USA)
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
$21,832
Deductible property tax
$4,554
Your total deduction
$37,389
Your adjusted annual income
$150,000 - $37,389 = $112,611
Taxes on $112,611 (30%)
$33,783
Your old tax bill
$45,000
Your new tax bill
$33,783
Estimated tax savings
$11,217
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