171 Fresh Pond Rd Falmouth, Massachusetts, 02536-5425

4 bed • 4 bath • 8 guests

Purchase Price

Est. $3,113/mo

Inquire about this property

Contact Agent

$82,830

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,203

Profit

Revenue

$82,830

Operating Expenses

$23,848

Operating Income

$58,982

Mortgage & Taxes

$43,779

Profit (Cash Flow)

$15,203

$160,270

Cash Investment

Down Payment

$129,800

Renos & Furnishing

$11,000

Closing Costs

$19,470

Total

$160,270

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.48%

Cap Rate

9.08%

Return on Investment

25.61%

STR 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 est deduction will be...

Deductible mortgage interest

$30,802

Deductible property tax

$6,425

Your total deduction

$50,611

Your adjusted annual income

$150,000 - $50,611 = $99,389

Taxes on $99,389 (30%)

$29,817

Your old tax bill

$45,000

Your new tax bill

$29,817

Estimated tax savings

$15,183

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com