7330 Better Hours Ct
Columbia, Maryland, 21045-5234
4 bed • 2 bath • 10 guests • $366,000
Annual Revenue
$53,997
Profit (Cash Flow)
$4,161
Cash on Cash Return
16.6%
Annual Revenue
AirDNA projects $264/night at 56% occupancy ($53,997).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.55% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
5.7%
Revenue Appreciation
0%
Cash on Cash Return
16.55%
Cap Rate
9.03%
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
$20,844
Deductible property tax
$3,623
Your total deduction
$51,919
Your adjusted annual income
$150,000 - $51,919 = $98,080
Taxes on $98,080 (30%)
$29,424
Your old tax bill
$45,000
Your new tax bill
$29,424
Estimated tax savings
$15,575
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