1616 N Mountain Valley Hwy
Montville, Maine, 04941
1 bed • 2 bath • 2 guests • $600,000
Annual Revenue
$22,550
Profit (Cash Flow)
-$34,525
Cap Rate
1.0%
Annual Revenue
AirDNA projects $126/night at 49% occupancy ($22,550)
Occupancy Rate
Avg Daily Rate
Return Metrics
-24.22% 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
-24.22%
Cap Rate
0.98%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$117,520
Your adjusted annual income
$150,000 - $117,520 = $32,480
Taxes on $32,480 (30%)
$9,744
Your old tax bill
$45,000
Your new tax bill
$9,744
Estimated tax savings
$35,256
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