656 Emmett Pl
North Beach, Maryland, 20714-9739
3 bed • 2 bath • 8 guests • $399,000
Annual Revenue
$63,552
Profit (Cash Flow)
$21,078
Cash on Cash Return
21.0%
Annual Revenue
AirDNA projects $342/night at 58% occupancy ($72,449).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.02% 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
21.02%
Cap Rate
10.42%
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
$9,392
Deductible property tax
$4,389
Your total deduction
$36,250
Your adjusted annual income
$150,000 - $36,250 = $113,749
Taxes on $113,749 (30%)
$34,124
Your old tax bill
$45,000
Your new tax bill
$34,124
Estimated tax savings
$10,875
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