697 Mountainview Dr
Oakland, Maryland, 21550-7152
3 bed • 3 bath • 10 guests • $425,000
Annual Revenue
$53,763
Profit (Cash Flow)
$4,426
Cash on Cash Return
4.2%
Annual Revenue
AirDNA projects $368/night at 40% occupancy ($53,763).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.15% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.15%
Cap Rate
7.78%
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
$20,170
Deductible property tax
$4,207
Your total deduction
$59,343
Your adjusted annual income
$150,000 - $59,343 = $90,656
Taxes on $90,656 (30%)
$27,196
Your old tax bill
$45,000
Your new tax bill
$27,196
Estimated tax savings
$17,803
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