BNBCalc.com Investment Analysis Report of 440 SE 6th Ave, Pompano Beach, FL 33060, USA

4 bed • 2 bath • 8 guests • $2,025,000

BNB

Calc

Return Metrics

-7.61% 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

-7.61%

Cap Rate

4.95%

Return on Investment

9.31%

Annual Revenue

$130,337

AirDNA projects $585/night at 61% occupancy ($130,337).

User selected values for this report: 61% occupancy rate, $585 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,502

Annual Expenses

$30,024

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,786

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,086

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

Property Manager Fee

$0

STR 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

$96,109

Deductible property tax

$20,047

Est. Depreciation Value

$682,322

Profit on this property

$100,313

Your total deduction

$698,165

So, your new taxable income is your previous income minus your total deduction ($150,000 - $698,165)

-$548,165

Your old tax bill

$45,000

Your new tax bill

-$164,449

Estimated tax savings

$209,449

property-location

440 SE 6th Ave Pompano Beach, Florida, 33060-8072

4 bed • 2 bath • 8 guests

Est. $9,713/mo

Agent

Inquire about this property

Contact Agent

$130,337

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.61%

Cap Rate

4.95%

STR 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

$96,109

Deductible property tax

$20,047

Your total deduction

$238,349

Your adjusted annual income

$150,000 - $238,349 = -$88,349

Taxes on -$88,349 (30%)

-$26,505

Your old tax bill

$45,000

Your new tax bill

-$26,505

Estimated tax savings

$71,505

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