622 Apple Ave
Frederick, Maryland, 21701-4102
5 bed • 2 bath • 12 guests • $420,000
Annual Revenue
$79,754
Profit (Cash Flow)
$27,386
Cash on Cash Return
25.1%
Annual Revenue
AirDNA projects $412/night at 53% occupancy ($79,754).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.1% 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
25.1%
Cap Rate
13.26%
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
$19,933
Deductible property tax
$4,158
Your total deduction
$38,109
Your adjusted annual income
$150,000 - $38,109 = $111,890
Taxes on $111,890 (30%)
$33,567
Your old tax bill
$45,000
Your new tax bill
$33,567
Estimated tax savings
$11,432
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