12126 Veirs Mill Rd Silver Spring, Maryland, 20906-4514
2 bed • 1 bath • 5 guests • $100,000
Annual Revenue
$38,131
Profit (Cash Flow)
$12,750
Cap Rate
19.5%
Annual Revenue
AirDNA projects $174/night at 64% occupancy ($40,674)
Occupancy Rate
Avg Daily Rate
Return Metrics
43.59% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.59%
Cap Rate
19.49%
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
$4,746
Deductible property tax
$990
Your total deduction
$2,138
Your adjusted annual income
$150,000 - $2,138 = $147,862
Taxes on $147,862 (30%)
$44,359
Your old tax bill
$45,000
Your new tax bill
$44,359
Estimated tax savings
$641
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