BNBCalc.com Investment Analysis Report of 3801 Atlantic Ave, Ocean City, MD 21842, USA

1 bed • 1.5 bath • 4 guests • $350,000

BNB

Calc

Return Metrics

11.27% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.27%

Cap Rate

9.47%

Return on Investment

27.69%

Annual Revenue

$54,129

AirDNA projects $156/night at 60% occupancy ($34,186).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,746

Annual Expenses

$20,957

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,151

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$451

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$163,997

Profit on this property

$33,172

Your total deduction

$150,901

So, your new taxable income is your previous income minus your total deduction ($150,000 - $150,901)

-$901

Your old tax bill

$45,000

Your new tax bill

-$270

Estimated tax savings

$45,270

3801 Atlantic Ave Ocean City, Maryland, 21842

1 bed • 1.5 bath • 4 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$54,129

Profit (Cash Flow)

$9,568

Cap Rate

9.5%

Annual Revenue

$54,129

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

Revenue Appreciation

Cash on Cash Return

11.27%

Cap Rate

9.47%

Return on Investment

27.69%

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 est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

$39,181

Your adjusted annual income

$150,000 - $39,181 = $110,819

Taxes on $110,819 (30%)

$33,246

Your old tax bill

$45,000

Your new tax bill

$33,246

Estimated tax savings

$11,754

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 recomend LearnLikeACPA.com