697 Mountainview Dr Oakland, Maryland, 21550-7152
3 bed • 3 bath • 10 guests • $425,000
Annual Revenue
$53,764
Profit (Cash Flow)
$4,427
Cap Rate
7.8%
Annual Revenue
AirDNA projects $368/night at 40% occupancy ($53,764)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.15% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.15%
Cap Rate
7.78%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$55,424
Your adjusted annual income
$150,000 - $55,424 = $94,576
Taxes on $94,576 (30%)
$28,373
Your old tax bill
$45,000
Your new tax bill
$28,373
Estimated tax savings
$16,627
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