BNBCalc.com Investment Analysis Report of 3190 NE 13th Ave, Pompano Beach, FL 33064, USA

4 bed • 2 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

40.35% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

40.35%

Cap Rate

16.79%

Return on Investment

56.33%

Annual Revenue

$121,900

AirDNA projects $445/night at 75% occupancy ($121,900).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,461

Annual Expenses

$29,527

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,716

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,016

Management & Platform Fees

$305

Platform Fee (i.e. Airbnb)

$305

Property Manager Fee

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$260,030

Profit on this property

$92,373

Your total deduction

$199,206

So, your new taxable income is your previous income minus your total deduction ($150,000 - $199,206)

-$49,206

Your old tax bill

$45,000

Your new tax bill

-$14,762

Estimated tax savings

$59,762

3190 NE 13th Ave Pompano Beach, Florida, 33064-6354

4 bed • 2 bath • 8 guests • $550,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$121,900

Profit (Cash Flow)

$55,281

Cap Rate

16.8%

Annual Revenue

$121,900

AirDNA projects $445/night at 75% occupancy ($121,900)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.35% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.35%

Cap Rate

16.79%

Return on Investment

56.33%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$22,022

Your adjusted annual income

$150,000 - $22,022 = $127,978

Taxes on $127,978 (30%)

$38,394

Your old tax bill

$45,000

Your new tax bill

$38,394

Estimated tax savings

$6,606

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