1423 35th St NW Washington, District of Columbia, 20007-2806
3 bed • 2.5 bath • 6 guests • $1,685,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$156,222
Profit (Cash Flow)
$14,245
Cap Rate
7.2%
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 (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
$80,242
Deductible property tax
$9,604
Your total deduction
$218,104
Your adjusted annual income
$150,000 - $218,104 = -$68,104
Taxes on -$68,104 (30%)
-$20,431
Your old tax bill
$45,000
Your new tax bill
-$20,431
Estimated tax savings
$65,431
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