850 SE 1st Ave Pompano Beach, Florida, 33060-8402
3 bed • 3 bath • 7 guests • $649,900
Annual Revenue
$103,759
Profit (Cash Flow)
$32,754
Cap Rate
11.8%
Annual Revenue
AirDNA projects $424/night at 67% occupancy ($103,759)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.7% 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
20.7%
Cap Rate
11.78%
Tax Calculator (USA)
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
$30,845
Deductible property tax
$6,434
Your total deduction
$57,881
Your adjusted annual income
$150,000 - $57,881 = $92,119
Taxes on $92,119 (30%)
$27,636
Your old tax bill
$45,000
Your new tax bill
$27,636
Estimated tax savings
$17,364
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