2611 NE 3rd St Pompano Beach, Florida, 33062-4914
4 bed • 4 bath • 14 guests • $1,600,000
Annual Revenue
$142,168
Profit (Cash Flow)
$2,078
Cap Rate
6.9%
Annual Revenue
AirDNA projects $526/night at 74% occupancy ($142,168)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.54% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.54%
Cap Rate
6.87%
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
$75,938
Deductible property tax
$15,840
Your total deduction
$219,026
Your adjusted annual income
$150,000 - $219,026 = -$69,026
Taxes on -$69,026 (30%)
-$20,708
Your old tax bill
$45,000
Your new tax bill
-$20,708
Estimated tax savings
$65,708
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