299 NE 46th St Pompano Beach, Florida, 33064-3438
3 bed • 2 bath • 8 guests • $435,000
Annual Revenue
$41,751
Profit (Cash Flow)
-$6,697
Cap Rate
5.2%
Annual Revenue
AirDNA projects $161/night at 71% occupancy ($41,751)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.16% 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
-6.16%
Cap Rate
5.2%
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
$20,646
Deductible property tax
$4,307
Your total deduction
$67,870
Your adjusted annual income
$150,000 - $67,870 = $82,130
Taxes on $82,130 (30%)
$24,639
Your old tax bill
$45,000
Your new tax bill
$24,639
Estimated tax savings
$20,361
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