BNBCalc.com Investment Analysis Report of 10002 Coastal Hwy, Ocean City, MD 21842, USA

2 bed • 2 bath • 8 guests • $540,000

BNB

Calc

Return Metrics

13.35% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.35%

Cap Rate

9.97%

Return on Investment

29.8%

Annual Revenue

$77,925

AirDNA projects $251/night at 60% occupancy ($55,005).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,004

Annual Expenses

$24,050

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,349

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$649

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$252,865

Profit on this property

$53,875

Your total deduction

$229,965

So, your new taxable income is your previous income minus your total deduction ($150,000 - $229,965)

-$79,965

Your old tax bill

$45,000

Your new tax bill

-$23,989

Estimated tax savings

$68,989

10002 Coastal Hwy Ocean City, Maryland, 21842

2 bed • 2 bath • 8 guests • $540,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$77,925

Profit (Cash Flow)

$17,455

Cap Rate

10.0%

Annual Revenue

$77,925

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

Revenue Appreciation

Cash on Cash Return

13.35%

Cap Rate

9.97%

Return on Investment

29.8%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$57,709

Your adjusted annual income

$150,000 - $57,709 = $92,291

Taxes on $92,291 (30%)

$27,687

Your old tax bill

$45,000

Your new tax bill

$27,687

Estimated tax savings

$17,313

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 recomend LearnLikeACPA.com