440 SE 6th Ave
Pompano Beach, Florida, 33060-8072
4 bed • 2 bath • 8 guests • $2,025,000
Annual Revenue
$130,337
Profit (Cash Flow)
-$36,882
Cash on Cash Return
-7.7%
Annual Revenue
AirDNA projects $585/night at 61% occupancy ($130,337).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.74% 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
-7.74%
Cap Rate
4.92%
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
$96,108
Deductible property tax
$20,047
Your total deduction
$320,764
Your adjusted annual income
$150,000 - $320,764 = -$170,764
Taxes on -$170,764 (30%)
-$51,229
Your old tax bill
$45,000
Your new tax bill
-$51,229
Estimated tax savings
$96,229
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