13416 Clifton Rd Silver Spring, Maryland
3 bed • 2 bath • 6 guests
Purchase Price
Est. $4,724/mo
$1,063,400
Zestimate
$55,260
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $371
- Occupancy
- 41%
$0k
$35k
$65k
$100k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,066
Profit
Revenue
$55,259
Operating Expenses
$26,666
Operating Income
$28,594
Mortgage & Taxes
$10,528
Profit (Cash Flow)
$18,066
$35,152
Cash Investment
Renos & Furnishing
$35,152
Total
$35,152
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.59%
Cap Rate
2.68%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$0
Deductible property tax
$10,528
Estimated gross deduction
$257,748
Your income tax rate
Estimated tax savings
$77,324
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...