BNBCalc.com Investment Analysis Report of 206 Windward Dr, Ocean City, MD 21842, USA

6 bed • 5.5 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

84.35% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

7.8%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

84.35%

Cap Rate

20.02%

Return on Investment

145.04%

Annual Revenue

$188,597

AirDNA projects $662/night at 78% occupancy ($188,597).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,203

Annual Expenses

$38,438

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,272

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,572

Management & Platform Fees

$471

Platform Fee (i.e. Airbnb)

$471

Property Manager Fee

$0

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

$33,092

Deductible property tax

$8,250

Est. Depreciation Value

$355,263

Profit on this property

$150,160

Your total deduction

$246,446

So, your new taxable income is your previous income minus your total deduction ($150,000 - $246,446)

-$96,446

Your old tax bill

$45,000

Your new tax bill

-$28,934

Estimated tax savings

$73,934

206 Windward Dr

Ocean City, Maryland, 21842-7622

6 bed • 5.5 bath • 12 guests • $750,000

Annual Revenue

$188,597

Profit (Cash Flow)

$95,212

Cap Rate

20.0%

Annual Revenue

$188,597

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 (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

$33,092

Deductible property tax

$8,250

Your total deduction

$4,358

Your adjusted annual income

$150,000 - $4,358 = $145,642

Taxes on $145,642 (30%)

$43,693

Your old tax bill

$45,000

Your new tax bill

$43,693

Estimated tax savings

$1,307

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