10002 Coastal Hwy
Ocean City, Maryland, 21842
2 bed • 2 bath • 8 guests • $540,000
Annual Revenue
$77,924
Profit (Cash Flow)
$17,454
Cash on Cash Return
13.4%
Annual Revenue
AirDNA projects $251/night at 60% occupancy ($55,005).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.35% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.35%
Cap Rate
9.97%
Tax Calculator
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
$25,628
Deductible property tax
$5,345
Your total deduction
$60,620
Your adjusted annual income
$150,000 - $60,620 = $89,379
Taxes on $89,379 (30%)
$26,813
Your old tax bill
$45,000
Your new tax bill
$26,813
Estimated tax savings
$18,186
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