BNBCalc.com Investment Analysis Report of 208 7th St, Ocean City, MD 21842, USA

3 bed • 2.5 bath • 8 guests • $409,000

BNB

Calc

Return Metrics

21.54% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.54%

Cap Rate

10.34%

Return on Investment

49.72%

Annual Revenue

$64,655

AirDNA projects $334/night at 53% occupancy ($64,655).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,860

Annual Expenses

$22,325

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$19,260

Deductible property tax

$4,499

Est. Depreciation Value

$193,891

Profit on this property

$42,330

Your total deduction

$175,319

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,319)

-$25,319

Your old tax bill

$45,000

Your new tax bill

-$7,596

Estimated tax savings

$52,596

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

Cap Rate

10.3%

Annual Revenue

$64,655

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 (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

$19,260

Deductible property tax

$4,499

Your total deduction

$43,193

Your adjusted annual income

$150,000 - $43,193 = $106,807

Taxes on $106,807 (30%)

$32,042

Your old tax bill

$45,000

Your new tax bill

$32,042

Estimated tax savings

$12,958

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