105 120th St
Ocean City, Maryland, 21842-6062
2 bed • 2.5 bath • 4 guests • $300,000
Annual Revenue
$51,134
Profit (Cash Flow)
$15,380
Cash on Cash Return
11.3%
Annual Revenue
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
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
$8,878
Deductible property tax
$3,300
Your total deduction
$30,234
Your adjusted annual income
$150,000 - $30,234 = $119,765
Taxes on $119,765 (30%)
$35,929
Your old tax bill
$45,000
Your new tax bill
$35,929
Estimated tax savings
$9,070
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