104 Peachtree Rd Ocean City, Maryland, 21842-4561
3 bed • 2 bath • 8 guests • $330,000
Annual Revenue
$54,641
Profit (Cash Flow)
$8,417
Cap Rate
10.3%
Annual Revenue
AirDNA projects $272/night at 55% occupancy ($54,641)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.97% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.97%
Cap Rate
10.25%
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
$19,633
Deductible property tax
$3,300
Your total deduction
$39,206
Your adjusted annual income
$150,000 - $39,206 = $110,794
Taxes on $110,794 (30%)
$33,238
Your old tax bill
$45,000
Your new tax bill
$33,238
Estimated tax savings
$11,762
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