208 7th St
Ocean City, Maryland, 21842-3902
3 bed • 2.5 bath • 8 guests • $409,000
Annual Revenue
$64,655
Profit (Cash Flow)
$13,314
Cash on Cash Return
21.5%
Annual Revenue
AirDNA projects $334/night at 53% occupancy ($64,655).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.54% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.54%
Cap Rate
10.34%
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
$19,259
Deductible property tax
$4,499
Your total deduction
$47,057
Your adjusted annual income
$150,000 - $47,057 = $102,942
Taxes on $102,942 (30%)
$30,882
Your old tax bill
$45,000
Your new tax bill
$30,882
Estimated tax savings
$14,117
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