BNBCalc.com Investment Analysis Report of 440 SE 6th Ave, Pompano Beach, FL 33060, USA

4 bed • 2 bath • 8 guests • $2,025,000

BNB

Calc

Return Metrics

-7.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.74%

Cap Rate

4.92%

Return on Investment

9.18%

Annual Revenue

$130,337

AirDNA projects $585/night at 61% occupancy ($130,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,552

Annual Expenses

$30,624

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,786

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,086

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

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

$96,109

Deductible property tax

$20,047

Est. Depreciation Value

$939,362

Profit on this property

$99,713

Your total deduction

$955,805

So, your new taxable income is your previous income minus your total deduction ($150,000 - $955,805)

-$805,805

Your old tax bill

$45,000

Your new tax bill

-$241,741

Estimated tax savings

$286,741

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)

-$36,883

Cap Rate

4.9%

Annual Revenue

$130,337

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 (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

$96,109

Deductible property tax

$20,047

Your total deduction

$316,061

Your adjusted annual income

$150,000 - $316,061 = -$166,061

Taxes on -$166,061 (30%)

-$49,818

Your old tax bill

$45,000

Your new tax bill

-$49,818

Estimated tax savings

$94,818

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