301 NE 26th Ct
Pompano Beach, Florida, 33064-4545
3 bed • 2 bath • 6 guests • $515,000
Annual Revenue
$54,202
Profit (Cash Flow)
-$1,264
Cap Rate
6.5%
Annual Revenue
AirDNA projects $371/night at 40% occupancy ($54,202)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.99% 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
-0.99%
Cap Rate
6.5%
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
$24,442
Deductible property tax
$5,098
Your total deduction
$73,384
Your adjusted annual income
$150,000 - $73,384 = $76,616
Taxes on $76,616 (30%)
$22,985
Your old tax bill
$45,000
Your new tax bill
$22,985
Estimated tax savings
$22,015
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