1130 W Hamburg St
Baltimore, Maryland, 21230-1911
4 bed • 2.5 bath • 8 guests • $350,000
Annual Revenue
$89,674
Profit (Cash Flow)
$35,956
Cash on Cash Return
143.1%
Annual Revenue
AirDNA projects $264/night at 58% occupancy ($55,926).
Occupancy Rate
Avg Daily Rate
Return Metrics
143.11% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
0%
Cash on Cash Return
143.11%
Cap Rate
18.31%
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
$20,348
Deductible property tax
$3,464
Your total deduction
$20,514
Your adjusted annual income
$150,000 - $20,514 = $129,485
Taxes on $129,485 (30%)
$38,845
Your old tax bill
$45,000
Your new tax bill
$38,845
Estimated tax savings
$6,154
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