401 SW 18th St
Pompano Beach, Florida, 33060-9029
3 bed • 2 bath • 8 guests • $850,000
Annual Revenue
$104,003
Profit (Cash Flow)
$19,466
Cash on Cash Return
9.5%
Annual Revenue
AirDNA projects $425/night at 67% occupancy ($104,003).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.54% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.54%
Cap Rate
9.03%
Tax Calculator
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
$40,341
Deductible property tax
$8,415
Your total deduction
$102,313
Your adjusted annual income
$150,000 - $102,313 = $47,686
Taxes on $47,686 (30%)
$14,305
Your old tax bill
$45,000
Your new tax bill
$14,305
Estimated tax savings
$30,694
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