103 Brendans Wy Wells, Maine, 04090
3 bed • 3 bath • 8 guests • $570,000
Annual Revenue
$60,152
Profit (Cash Flow)
$204
Cap Rate
6.8%
Annual Revenue
AirDNA projects $383/night at 43% occupancy ($60,152)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.14% 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
0.14%
Cap Rate
6.78%
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
$27,053
Deductible property tax
$5,643
Your total deduction
$79,493
Your adjusted annual income
$150,000 - $79,493 = $70,507
Taxes on $70,507 (30%)
$21,152
Your old tax bill
$45,000
Your new tax bill
$21,152
Estimated tax savings
$23,848
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