BNBCalc.com Investment Analysis Report of 3851 NE 4th Ave, Pompano Beach, FL 33064, USA

3 bed • 2 bath • 8 guests • $399,000

BNB

Calc

Return Metrics

34.39% 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

34.39%

Cap Rate

15.38%

Return on Investment

50.24%

Annual Revenue

$86,289

AirDNA projects $375/night at 63% occupancy ($86,288).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,075

Annual Expenses

$24,898

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,419

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$719

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$189,205

Profit on this property

$61,391

Your total deduction

$150,701

So, your new taxable income is your previous income minus your total deduction ($150,000 - $150,701)

-$701

Your old tax bill

$45,000

Your new tax bill

-$210

Estimated tax savings

$45,210

property-location

3851 NE 4th Ave Pompano Beach, Florida, 33064-4342

3 bed • 2 bath • 8 guests

Est. $1,914/mo

Agent

Inquire about this property

Contact Agent

$86,289

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.39%

Cap Rate

15.38%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$21,766

Your adjusted annual income

$150,000 - $21,766 = $128,234

Taxes on $128,234 (30%)

$38,470

Your old tax bill

$45,000

Your new tax bill

$38,470

Estimated tax savings

$6,530

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