BNBCalc.com Investment Analysis Report of 240 NE 25th Ct, Pompano Beach, FL 33064, USA

5 bed • 2 bath • 10 guests • $460,000

BNB

Calc

Return Metrics

50.63% 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

50.63%

Cap Rate

19.9%

Return on Investment

66.11%

Annual Revenue

$146,171

AirDNA projects $667/night at 60% occupancy ($146,170).

User selected values for this report: 60% occupancy rate, $667 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,551

Annual Expenses

$54,608

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,918

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,218

Management & Platform Fees

$2,193

Platform Fee (i.e. Airbnb)

$365

Property Manager Fee

$1,827

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

$21,869

Deductible property tax

$5,152

Est. Depreciation Value

$152,959

Profit on this property

$91,563

Your total deduction

$88,418

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,418)

$61,582

Your old tax bill

$45,000

Your new tax bill

$18,475

Estimated tax savings

$26,525

property-location

240 NE 25th Ct Pompano Beach, Florida, 33064-3858

5 bed • 2 bath • 10 guests

Est. $2,206/mo

Agent

Inquire about this property

Contact Agent

$146,171

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

50.63%

Cap Rate

19.9%

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

$21,869

Deductible property tax

$5,152

Your total deduction

-$14,608

Your adjusted annual income

$150,000 - -$14,608 = $164,608

Taxes on $164,608 (30%)

$49,383

Your old tax bill

$45,000

Your new tax bill

$49,383

Estimated tax savings

-$4,383

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