1423 35th St NW
Washington, District of Columbia, 20007-2806
3 bed • 2.5 bath • 6 guests • $1,685,000
Annual Revenue
$156,222
Profit (Cash Flow)
$14,245
Cash on Cash Return
3.6%
Annual Revenue
AirDNA projects $578/night at 74% occupancy ($156,222).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.59% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.59%
Cap Rate
7.18%
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
$80,241
Deductible property tax
$9,604
Your total deduction
$221,967
Your adjusted annual income
$150,000 - $221,967 = -$71,967
Taxes on -$71,967 (30%)
-$21,590
Your old tax bill
$45,000
Your new tax bill
-$21,590
Estimated tax savings
$66,590
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