240 NE 25th Ct Pompano Beach, Florida, 33064-3858
5 bed • 2 bath • 10 guests • $460,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$146,171
Profit (Cash Flow)
$59,907
Cap Rate
19.9%
Annual Revenue
AirDNA projects $667/night at 60% occupancy ($146,171)
Occupancy Rate
Avg Daily Rate
Return Metrics
50.63% 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
50.63%
Cap Rate
19.9%
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
$21,869
Deductible property tax
$5,152
Your total deduction
$5,462
Your adjusted annual income
$150,000 - $5,462 = $144,538
Taxes on $144,538 (30%)
$43,362
Your old tax bill
$45,000
Your new tax bill
$43,362
Estimated tax savings
$1,638
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