4750 NE 17th Ave
Pompano Beach, Florida, 33064-5837
4 bed • 2.5 bath • 12 guests • $430,000
Annual Revenue
$99,967
Profit (Cash Flow)
$44,287
Cash on Cash Return
23.4%
Annual Revenue
AirDNA projects $391/night at 70% occupancy ($99,967).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.36% 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
23.36%
Cap Rate
17.04%
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
$20,408
Deductible property tax
$4,257
Your total deduction
$72,568
Your adjusted annual income
$150,000 - $72,568 = $77,431
Taxes on $77,431 (30%)
$23,229
Your old tax bill
$45,000
Your new tax bill
$23,229
Estimated tax savings
$21,770
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