206 Windward Dr
Ocean City, Maryland, 21842-7622
6 bed • 5.5 bath • 12 guests • $750,000
Annual Revenue
$188,597
Profit (Cash Flow)
$95,211
Cash on Cash Return
84.4%
Annual Revenue
AirDNA projects $662/night at 78% occupancy ($188,597).
Occupancy Rate
Avg Daily Rate
Return Metrics
84.35% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
7.8%
Revenue Appreciation
0%
Cash on Cash Return
84.35%
Cap Rate
20.02%
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
$33,092
Deductible property tax
$8,250
Your total deduction
$11,245
Your adjusted annual income
$150,000 - $11,245 = $138,754
Taxes on $138,754 (30%)
$41,626
Your old tax bill
$45,000
Your new tax bill
$41,626
Estimated tax savings
$3,373
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