29 E 3rd St Frederick, Maryland, 21701-5310
3 bed • 1 bath • 8 guests • $450,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$59,710
Profit (Cash Flow)
$7,920
Cap Rate
8.5%
Annual Revenue
AirDNA projects $244/night at 67% occupancy ($59,710)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.08% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.08%
Cap Rate
8.5%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$55,263
Your adjusted annual income
$150,000 - $55,263 = $94,737
Taxes on $94,737 (30%)
$28,421
Your old tax bill
$45,000
Your new tax bill
$28,421
Estimated tax savings
$16,579
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