Coastal Hwy Rehoboth Beach, Delaware
3 bed • 3 bath • 9 guests • $800,000
Annual Revenue
$72,621
Profit (Cash Flow)
-$4,463
Cap Rate
6.2%
Annual Revenue
AirDNA projects $337/night at 59% occupancy ($72,621)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.31% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.31%
Cap Rate
6.18%
Tax Calculator (USA)
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
$37,969
Deductible property tax
$7,920
Your total deduction
$115,639
Your adjusted annual income
$150,000 - $115,639 = $34,361
Taxes on $34,361 (30%)
$10,308
Your old tax bill
$45,000
Your new tax bill
$10,308
Estimated tax savings
$34,692
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