1 Virginia Ave Rehoboth Beach, Delaware, 19971
2 bed • 2 bath • 6 guests • $900,000
Annual Revenue
$40,542
Profit (Cash Flow)
-$39,116
Cap Rate
2.4%
Annual Revenue
AirDNA projects $222/night at 50% occupancy ($40,542)
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.32% 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
-18.32%
Cap Rate
2.39%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$163,549
Your adjusted annual income
$150,000 - $163,549 = -$13,549
Taxes on -$13,549 (30%)
-$4,065
Your old tax bill
$45,000
Your new tax bill
-$4,065
Estimated tax savings
$49,065
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