BNBCalc.com Investment Analysis Report of 105 120th St, Ocean City, MD 21842, USA

2 bed • 2.5 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

11.34% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.34%

Cap Rate

10.09%

Return on Investment

19.93%

Annual Revenue

$51,134

AirDNA projects $209/night at 56% occupancy ($42,748).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,738

Annual Expenses

$20,861

Utilities

$295

Internet + TV

$120

Water/Sewer

$10

Garbage

$0

Electric

$115

Gas

$0

Other

$50

Maintenance

$800

Property Insurance

$150

HOA

$500

Landscaping

$0

Ongoing Repairs

$150

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$643

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$643

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

$8,879

Deductible property tax

$3,300

Est. Depreciation Value

$142,409

Profit on this property

$30,273

Your total deduction

$124,315

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,315)

$25,685

Your old tax bill

$45,000

Your new tax bill

$7,706

Estimated tax savings

$37,294

105 120th St

Ocean City, Maryland, 21842-6062

2 bed • 2.5 bath • 4 guests • $300,000

Annual Revenue

$51,134

Profit (Cash Flow)

$15,381

Cap Rate

10.1%

Annual Revenue

$51,134

AirDNA projects $209/night at 56% occupancy ($42,748)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.34% 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

11.34%

Cap Rate

10.09%

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 estimated deduction will be...

Deductible mortgage interest

$8,879

Deductible property tax

$3,300

Your total deduction

$27,267

Your adjusted annual income

$150,000 - $27,267 = $122,733

Taxes on $122,733 (30%)

$36,820

Your old tax bill

$45,000

Your new tax bill

$36,820

Estimated tax savings

$8,180

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