105 Church St
Mount Holly, Vermont, 05730-9733
4 bed • 2 bath • 8 guests • $475,000
Annual Revenue
$65,163
Profit (Cash Flow)
$10,972
Cap Rate
9.1%
Annual Revenue
AirDNA projects $313/night at 57% occupancy ($65,163)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.16% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.16%
Cap Rate
9.05%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$56,058
Your adjusted annual income
$150,000 - $56,058 = $93,942
Taxes on $93,942 (30%)
$28,182
Your old tax bill
$45,000
Your new tax bill
$28,182
Estimated tax savings
$16,818
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