636 Gravelly Run Rd McHenry, Maryland, 21541-1242
3 bed • 2 bath • 8 guests • $499,000
Annual Revenue
$51,149
Profit (Cash Flow)
-$2,841
Cap Rate
6.2%
Annual Revenue
AirDNA projects $389/night at 36% occupancy ($51,149)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.3% 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
-2.3%
Cap Rate
6.17%
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
$23,683
Deductible property tax
$4,940
Your total deduction
$72,771
Your adjusted annual income
$150,000 - $72,771 = $77,229
Taxes on $77,229 (30%)
$23,169
Your old tax bill
$45,000
Your new tax bill
$23,169
Estimated tax savings
$21,831
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