152 Richtown Rd Tremont, Maine, 04612
7 bed • 4 bath • 11 guests • $1,695,000
Annual Revenue
$128,924
Profit (Cash Flow)
-$17,712
Cap Rate
5.8%
Annual Revenue
AirDNA projects $666/night at 53% occupancy ($128,924)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.35% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.35%
Cap Rate
5.81%
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
$80,446
Deductible property tax
$18,645
Your total deduction
$252,976
Your adjusted annual income
$150,000 - $252,976 = -$102,976
Taxes on -$102,976 (30%)
-$30,893
Your old tax bill
$45,000
Your new tax bill
-$30,893
Estimated tax savings
$75,893
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