BNBCalc.com Investment Analysis Report of 401 SW 18th St, Pompano Beach, FL 33060, USA

3 bed • 2 bath • 8 guests • $850,000

BNB

Calc

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%

Return on Investment

26.13%

Annual Revenue

$104,003

AirDNA projects $425/night at 67% occupancy ($104,003).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,267

Annual Expenses

$27,200

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,567

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$867

Management & Platform Fees

$260

Platform Fee (i.e. Airbnb)

$260

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$396,919

Profit on this property

$76,803

Your total deduction

$368,874

So, your new taxable income is your previous income minus your total deduction ($150,000 - $368,874)

-$218,874

Your old tax bill

$45,000

Your new tax bill

-$65,662

Estimated tax savings

$110,662

property-location

401 SW 18th St Pompano Beach, Florida, 33060-9029

3 bed • 2 bath • 8 guests • $850,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$104,003

Profit (Cash Flow)

$19,467

Cap Rate

9.0%

Annual Revenue

$104,003

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 (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 est deduction will be...

Deductible mortgage interest

$40,342

Deductible property tax

$8,415

Your total deduction

$98,506

Your adjusted annual income

$150,000 - $98,506 = $51,494

Taxes on $51,494 (30%)

$15,448

Your old tax bill

$45,000

Your new tax bill

$15,448

Estimated tax savings

$29,552

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 recomend LearnLikeACPA.com