1041 Woodland Way
Hagerstown, Maryland, 21742-3261
5 bed • 3 bath • 16 guests • $465,000
Annual Revenue
$66,065
Profit (Cash Flow)
$6,752
Cash on Cash Return
25.3%
Annual Revenue
AirDNA projects $266/night at 68% occupancy ($66,065).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.29% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
14.3%
Revenue Appreciation
0%
Cash on Cash Return
25.29%
Cap Rate
9.41%
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
$26,759
Deductible property tax
$4,603
Your total deduction
$64,064
Your adjusted annual income
$150,000 - $64,064 = $85,935
Taxes on $85,935 (30%)
$25,780
Your old tax bill
$45,000
Your new tax bill
$25,780
Estimated tax savings
$19,219
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