BNBCalc.com Investment Analysis Report of 106 Gov Wentworth Hwy, Mirror Lake, NH 03853, USA

5 bed • 4 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

109.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

109.11%

Cap Rate

34.67%

Return on Investment

124.67%

Annual Revenue

$215,026

AirDNA projects $892/night at 66% occupancy ($215,026).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,469

Annual Expenses

$41,633

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,492

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,792

Management & Platform Fees

$538

Platform Fee (i.e. Airbnb)

$538

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$238,602

Profit on this property

$173,393

Your total deduction

$93,890

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,890)

$56,110

Your old tax bill

$45,000

Your new tax bill

$16,833

Estimated tax savings

$28,167

106 Gov Wentworth Hwy Tuftonboro, New Hampshire, 03853

5 bed • 4 bath • 12 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$215,026

Profit (Cash Flow)

$139,673

Cap Rate

34.7%

Annual Revenue

$215,026

AirDNA projects $892/night at 66% occupancy ($215,026)

Occupancy Rate

Avg Daily Rate

Return Metrics

109.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

109.11%

Cap Rate

34.67%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$68,734

Your adjusted annual income

$150,000 - -$68,734 = $218,734

Taxes on $218,734 (30%)

$65,620

Your old tax bill

$45,000

Your new tax bill

$65,620

Estimated tax savings

-$20,620

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