3828 8th St
North Beach, Maryland, 20714-3037
4 bed • 2 bath • 10 guests • $300,000
Annual Revenue
$47,482
Profit (Cash Flow)
$7,397
Cap Rate
9.2%
Annual Revenue
AirDNA projects $303/night at 65% occupancy ($71,935)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.3% 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
9.3%
Cap Rate
9.2%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$35,684
Your adjusted annual income
$150,000 - $35,684 = $114,316
Taxes on $114,316 (30%)
$34,295
Your old tax bill
$45,000
Your new tax bill
$34,295
Estimated tax savings
$10,705
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