435 W South St
Frederick, Maryland, 21701-6326
1 bed • 2 bath • 6 guests • $295,000
Annual Revenue
$30,154
Profit (Cash Flow)
-$7,341
Cash on Cash Return
-10.1%
Annual Revenue
AirDNA projects $129/night at 64% occupancy ($30,154).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.14% 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
-10.14%
Cap Rate
4.25%
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
$14,001
Deductible property tax
$2,920
Your total deduction
$50,601
Your adjusted annual income
$150,000 - $50,601 = $99,398
Taxes on $99,398 (30%)
$29,819
Your old tax bill
$45,000
Your new tax bill
$29,819
Estimated tax savings
$15,180
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