3801 Atlantic Ave
Ocean City, Maryland, 21842
1 bed • 1.5 bath • 4 guests • $350,000
Annual Revenue
$54,129
Profit (Cash Flow)
$9,568
Cash on Cash Return
11.3%
Annual Revenue
AirDNA projects $156/night at 60% occupancy ($34,186).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.27% 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
11.27%
Cap Rate
9.47%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$41,141
Your adjusted annual income
$150,000 - $41,141 = $108,858
Taxes on $108,858 (30%)
$32,657
Your old tax bill
$45,000
Your new tax bill
$32,657
Estimated tax savings
$12,342
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