634 Wyeth St
Baltimore, Maryland, 21230-2522
3 bed • 2 bath • 7 guests • $200,000
Annual Revenue
$43,281
Profit (Cash Flow)
$8,326
Cash on Cash Return
42.7%
Annual Revenue
AirDNA projects $237/night at 50% occupancy ($43,281).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.7% 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
42.7%
Cap Rate
11.98%
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
$11,271
Deductible property tax
$1,979
Your total deduction
$24,109
Your adjusted annual income
$150,000 - $24,109 = $125,890
Taxes on $125,890 (30%)
$37,767
Your old tax bill
$45,000
Your new tax bill
$37,767
Estimated tax savings
$7,232
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