BNBCalc.com Investment Analysis Report of 772 94th St, Ocean City, MD 21842, USA

1 bed • 1 bath • 4 guests • $100,000

BNB

Calc

Return Metrics

64.43% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

64.43%

Cap Rate

24.3%

Return on Investment

79.04%

Annual Revenue

$40,071

AirDNA projects $207/night at 53% occupancy ($40,070).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,314

Annual Expenses

$15,769

Utilities

$180

Internet + TV

$50

Water/Sewer

$50

Garbage

$0

Electric

$80

Gas

$0

Other

$0

Maintenance

$1,034

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$334

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

Property Manager Fee

$0

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

$4,746

Deductible property tax

$990

Est. Depreciation Value

$48,776

Profit on this property

$24,302

Your total deduction

$30,211

So, your new taxable income is your previous income minus your total deduction ($150,000 - $30,211)

$119,789

Your old tax bill

$45,000

Your new tax bill

$35,937

Estimated tax savings

$9,063

772 94th St Ocean City, Maryland, 21842-4959

1 bed • 1 bath • 4 guests • $100,000

Annual Revenue

$40,071

Profit (Cash Flow)

$17,558

Cap Rate

24.3%

Annual Revenue

$40,071

AirDNA projects $207/night at 53% occupancy ($40,071)

Occupancy Rate

Avg Daily Rate

Return Metrics

64.43% 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

64.43%

Cap Rate

24.3%

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 estimated deduction will be...

Deductible mortgage interest

$4,746

Deductible property tax

$990

Your total deduction

-$3,053

Your adjusted annual income

$150,000 - -$3,053 = $153,053

Taxes on $153,053 (30%)

$45,916

Your old tax bill

$45,000

Your new tax bill

$45,916

Estimated tax savings

-$916

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