160 Buena Vista Dr Earleville, Maryland, 21919-2724
3 bed • 3.5 bath • 8 guests • $998,999
Annual Revenue
$74,393
Profit (Cash Flow)
-$16,338
Cap Rate
5.1%
Annual Revenue
AirDNA projects $304/night at 67% occupancy ($74,393)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.84% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.84%
Cap Rate
5.1%
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
$47,414
Deductible property tax
$9,890
Your total deduction
$154,783
Your adjusted annual income
$150,000 - $154,783 = -$4,783
Taxes on -$4,783 (30%)
-$1,435
Your old tax bill
$45,000
Your new tax bill
-$1,435
Estimated tax savings
$46,435
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