BNBCalc.com Investment Analysis Report of 406 St Louis Ave, Ocean City, MD 21842, USA

1 bed • 1 bath • 4 guests • $179,900

BNB

Calc

Return Metrics

13.95% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

13.95%

Cap Rate

9.73%

Return on Investment

39.95%

Annual Revenue

$32,039

AirDNA projects $204/night at 43% occupancy ($32,039).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,210

Annual Expenses

$14,519

Utilities

$175

Internet + TV

$50

Water/Sewer

$50

Garbage

Electric

$75

Gas

Other

Maintenance

$557

Property Insurance

HOA

$290

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

$267

Management & Platform Fees

$478

Platform Fee (i.e. Airbnb)

$80

Property Manager Fee

$398

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

$9,622

Deductible property tax

$1,092

Est. Depreciation Value

$86,055

Profit on this property

$17,520

Your total deduction

$79,249

So, your new taxable income is your previous income minus your total deduction ($150,000 - $79,249)

$70,751

Your old tax bill

$45,000

Your new tax bill

$21,225

Estimated tax savings

$23,775

406 St Louis Ave Ocean City, Maryland, 21842

1 bed • 1 bath • 4 guests • $179,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$32,039

Profit (Cash Flow)

$3,960

Cap Rate

9.7%

Annual Revenue

$32,039

AirDNA projects $204/night at 43% occupancy ($32,039)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.95% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.95%

Cap Rate

9.73%

Return on Investment

39.95%

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

$9,622

Deductible property tax

$1,092

Your total deduction

$20,592

Your adjusted annual income

$150,000 - $20,592 = $129,408

Taxes on $129,408 (30%)

$38,822

Your old tax bill

$45,000

Your new tax bill

$38,822

Estimated tax savings

$6,178

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