10101 Grosvenor Pl
Rockville, Maryland, 20852
2 bed • 1 bath • 5 guests • $350,000
Annual Revenue
$53,051
Profit (Cash Flow)
$8,870
Cash on Cash Return
10.2%
Annual Revenue
AirDNA projects $139/night at 80% occupancy ($40,615).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.22% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
8%
Revenue Appreciation
0%
Cash on Cash Return
10.22%
Cap Rate
9.27%
Tax Calculator
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
$16,611
Deductible property tax
$3,464
Your total deduction
$43,038
Your adjusted annual income
$150,000 - $43,038 = $106,961
Taxes on $106,961 (30%)
$32,088
Your old tax bill
$45,000
Your new tax bill
$32,088
Estimated tax savings
$12,911
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