1945 Orchard Point Rd Pasadena, Maryland, 21122-5717
5 bed • 5.5 bath • 12 guests • $1,749,000
Annual Revenue
$237,409
Profit (Cash Flow)
$74,893
Cap Rate
11.0%
Annual Revenue
AirDNA projects $606/night at 57% occupancy ($126,163)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.01% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.01%
Cap Rate
11.02%
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
$83,009
Deductible property tax
$17,315
Your total deduction
$167,067
Your adjusted annual income
$150,000 - $167,067 = -$17,067
Taxes on -$17,067 (30%)
-$5,120
Your old tax bill
$45,000
Your new tax bill
-$5,120
Estimated tax savings
$50,120
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