17 Lafayette Ave
Annapolis, Maryland, 21401-2811
3 bed • 2 bath • 6 guests • $525,000
Annual Revenue
$98,732
Profit (Cash Flow)
$36,805
Cash on Cash Return
28.5%
Annual Revenue
AirDNA projects $436/night at 62% occupancy ($98,732).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.47% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.47%
Cap Rate
13.75%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$40,493
Your adjusted annual income
$150,000 - $40,493 = $109,506
Taxes on $109,506 (30%)
$32,852
Your old tax bill
$45,000
Your new tax bill
$32,852
Estimated tax savings
$12,147
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