BNBCalc.com Investment Analysis Report of 340 SE 6th St, Pompano Beach, FL 33060, USA

4 bed • 2 bath • 10 guests • $675,000

BNB

Calc

Return Metrics

18.52% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.52%

Cap Rate

11.29%

Return on Investment

34.74%

Annual Revenue

$103,349

AirDNA projects $524/night at 54% occupancy ($103,349).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,260

Annual Expenses

$27,115

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,561

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$861

Management & Platform Fees

$258

Platform Fee (i.e. Airbnb)

$258

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$32,036

Deductible property tax

$6,682

Est. Depreciation Value

$317,601

Profit on this property

$76,234

Your total deduction

$280,085

So, your new taxable income is your previous income minus your total deduction ($150,000 - $280,085)

-$130,085

Your old tax bill

$45,000

Your new tax bill

-$39,026

Estimated tax savings

$84,026

340 SE 6th St

Pompano Beach, Florida, 33060-8422

4 bed • 2 bath • 10 guests • $675,000

Annual Revenue

$103,349

Profit (Cash Flow)

$30,706

Cap Rate

11.3%

Annual Revenue

$103,349

AirDNA projects $524/night at 54% occupancy ($103,349)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.52% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.52%

Cap Rate

11.29%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$32,036

Deductible property tax

$6,682

Your total deduction

$63,701

Your adjusted annual income

$150,000 - $63,701 = $86,299

Taxes on $86,299 (30%)

$25,890

Your old tax bill

$45,000

Your new tax bill

$25,890

Estimated tax savings

$19,110

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