13 Alexander Ave
Jonesport, Maine, 04649
3 bed • 3 bath • 8 guests • $500,000
Annual Revenue
$61,945
Profit (Cash Flow)
$6,492
Cap Rate
8.0%
Annual Revenue
AirDNA projects $245/night at 57% occupancy ($51,006)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.24% 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
5.24%
Cap Rate
8.04%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$63,630
Your adjusted annual income
$150,000 - $63,630 = $86,370
Taxes on $86,370 (30%)
$25,911
Your old tax bill
$45,000
Your new tax bill
$25,911
Estimated tax savings
$19,089
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