5051 NE 6th Ave
Pompano Beach, Florida, 33064-4801
3 bed • 2 bath • 8 guests • $439,900
Annual Revenue
$35,793
Profit (Cash Flow)
-$12,203
Cash on Cash Return
-11.1%
Annual Revenue
AirDNA projects $140/night at 70% occupancy ($35,793).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.12% 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
-11.12%
Cap Rate
3.96%
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
$20,878
Deductible property tax
$4,355
Your total deduction
$77,861
Your adjusted annual income
$150,000 - $77,861 = $72,138
Taxes on $72,138 (30%)
$21,641
Your old tax bill
$45,000
Your new tax bill
$21,641
Estimated tax savings
$23,358
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