3828 8th St
North Beach, Maryland, 20714-3037
4 bed • 2 bath • 10 guests • $300,000
Annual Revenue
$47,481
Profit (Cash Flow)
$7,397
Cash on Cash Return
9.3%
Annual Revenue
AirDNA projects $303/night at 65% occupancy ($71,934).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.3% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.3%
Cap Rate
9.2%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$40,388
Your adjusted annual income
$150,000 - $40,388 = $109,611
Taxes on $109,611 (30%)
$32,883
Your old tax bill
$45,000
Your new tax bill
$32,883
Estimated tax savings
$12,116
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