7115 Leyte Dr Oxon Hill, Maryland, 20745-1702
3 bed • 1 bath • 8 guests • $300,000
Annual Revenue
$74,510
Profit (Cash Flow)
$30,912
Cap Rate
17.0%
Annual Revenue
AirDNA projects $425/night at 48% occupancy ($74,510)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.01% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
0.4%
Revenue Appreciation
0%
Cash on Cash Return
40.01%
Cap Rate
17.04%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$11,738
Your adjusted annual income
$150,000 - $11,738 = $138,262
Taxes on $138,262 (30%)
$41,479
Your old tax bill
$45,000
Your new tax bill
$41,479
Estimated tax savings
$3,521
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