19 E D St
Brunswick, Maryland, 21716-1420
3 bed • 1 bath • 8 guests • $230,000
Annual Revenue
$43,479
Profit (Cash Flow)
$8,642
Cap Rate
10.5%
Annual Revenue
AirDNA projects $192/night at 62% occupancy ($43,479)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.13% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.13%
Cap Rate
10.49%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$24,432
Your adjusted annual income
$150,000 - $24,432 = $125,568
Taxes on $125,568 (30%)
$37,670
Your old tax bill
$45,000
Your new tax bill
$37,670
Estimated tax savings
$7,330
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