13416 Clifton Rd Silver Spring, Maryland
6 bed • 2 bath • 12 guests
Purchase Price
Est. $0/mo
$1,063,400
Zestimate
$109,897
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $650
- Occupancy
- 46%
$25k
$85k
$145k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$70,391
Profit
Revenue
$109,897
Operating Expenses
$39,506
Operating Income
$70,391
Mortgage & Taxes
$0
Profit (Cash Flow)
$70,391
$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
200.24%
Cap Rate
0%
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
$0
Estimated gross deduction
$10,546
Your income tax rate
Estimated tax savings
$3,164
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...