BNBCalc Short Term Rental Investment Analysis 5051 NE 6th Ave, Pompano Beach, FL 33064, USA

3 bed • 2 bath • 8 guests • $439,900

BNB

Calc

Annual Revenue

$35,794

Profit (Cash Flow)

-$11,614

Cap Rate

4.1%

Annual Revenue

$35,794

AirDNA projects $140/night at 70% occupancy ($35,793).

BNB Calc projects a 70% occupancy rate, $140 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-10.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,613	-$23,227	-$34,840	-$46,454	-$58,067	-$116,135	-$348,406
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,321	$8,909	$13,780	$18,952	$24,443	$57,413	$351,920
Down Payment	$87,980	$87,980	$87,980	$87,980	$87,980	$87,980	$87,980
Property Appreciation	$13,197	$26,789	$40,790	$55,211	$70,064	$151,288	$627,852
Total Return	$93,885	$100,452	$107,710	$115,689	$124,419	$180,546	$719,345

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.58%

Cap Rate

4.1%

Return on Investment

5.38%

5051 NE 6th Ave Pompano Beach, Florida, 33064-4801

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,110/mo

Inquire about this property

Contact Agent

Pompano Beach

Zoning

Laws

$35,794

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,614

Profit

Revenue

$35,794

Operating Expenses

$17,733

Operating Income

$18,061

Mortgage & Taxes

$29,674

Profit (Cash Flow)

-$11,614

$109,677

Cash Investment

Down Payment

$87,980

Renos & Furnishing

$8,500

Closing Costs

$13,197

Total

$109,677

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.58%

Cap Rate

4.1%

Return on Investment

5.38%

STR 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

$20,878

Deductible property tax

$4,355

Your total deduction

$56,367

Your adjusted annual income

$150,000 - $56,367 = $93,633

Taxes on $93,633 (30%)

$28,090

Your old tax bill

$45,000

Your new tax bill

$28,090

Estimated tax savings

$16,910

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com