299 NE 46th St Pompano Beach, Florida, 33064-3438
3 bed • 2 bath • 6 guests • $445,000
Annual Revenue
$41,492
Profit (Cash Flow)
-$7,594
Cap Rate
5.0%
Annual Revenue
AirDNA projects $160/night at 71% occupancy ($41,492)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.85% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.85%
Cap Rate
5.03%
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
$21,120
Deductible property tax
$4,406
Your total deduction
$70,139
Your adjusted annual income
$150,000 - $70,139 = $79,861
Taxes on $79,861 (30%)
$23,958
Your old tax bill
$45,000
Your new tax bill
$23,958
Estimated tax savings
$21,042
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