BNBCalc.com Investment Analysis Report of 2830 NE 11th Ave, Pompano Beach, FL 33064, USA

2 bed • 2 bath • 6 guests • $459,899

BNB

Calc

Return Metrics

-6.9% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.9%

Cap Rate

5.05%

Return on Investment

9.4%

Annual Revenue

$42,471

AirDNA projects $204/night at 57% occupancy ($42,470).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,600

Annual Expenses

$19,201

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,054

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

$0

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

$21,827

Deductible property tax

$4,553

Est. Depreciation Value

$215,973

Profit on this property

$23,269

Your total deduction

$219,084

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,084)

-$69,084

Your old tax bill

$45,000

Your new tax bill

-$20,725

Estimated tax savings

$65,725

2830 NE 11th Ave Pompano Beach, Florida, 33064-6312

2 bed • 2 bath • 6 guests • $459,899

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$42,471

Profit (Cash Flow)

-$7,751

Cap Rate

5.1%

Annual Revenue

$42,471

AirDNA projects $204/night at 57% occupancy ($42,471)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.9% 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

-6.9%

Cap Rate

5.05%

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 estimated deduction will be...

Deductible mortgage interest

$21,827

Deductible property tax

$4,553

Your total deduction

$71,948

Your adjusted annual income

$150,000 - $71,948 = $78,052

Taxes on $78,052 (30%)

$23,416

Your old tax bill

$45,000

Your new tax bill

$23,416

Estimated tax savings

$21,584

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