3851 NE 4th Ave Pompano Beach, Florida, 33064-4342
3 bed • 2 bath • 8 guests • $399,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$86,289
Profit (Cash Flow)
$34,487
Cap Rate
15.4%
Annual Revenue
AirDNA projects $375/night at 63% occupancy ($86,289)
Occupancy Rate
Avg Daily Rate
Return Metrics
34.39% 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
34.39%
Cap Rate
15.38%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$21,766
Your adjusted annual income
$150,000 - $21,766 = $128,234
Taxes on $128,234 (30%)
$38,470
Your old tax bill
$45,000
Your new tax bill
$38,470
Estimated tax savings
$6,530
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