645 Alabama Ave
North Beach, Maryland, 20714
4 bed • 3 bath • 12 guests • $650,000
Annual Revenue
$77,446
Profit (Cash Flow)
$9,862
Cash on Cash Return
6.2%
Annual Revenue
AirDNA projects $342/night at 62% occupancy ($77,446).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.15% 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
6.15%
Cap Rate
8.26%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$85,993
Your adjusted annual income
$150,000 - $85,993 = $64,006
Taxes on $64,006 (30%)
$19,202
Your old tax bill
$45,000
Your new tax bill
$19,202
Estimated tax savings
$25,797
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