2407 Atlantic Hwy
Lincolnville, Maine, 04849
5 bed • 3 bath • 8 guests • $400,000
Annual Revenue
$76,701
Profit (Cash Flow)
$26,074
Cap Rate
13.3%
Annual Revenue
AirDNA projects $612/night at 60% occupancy ($134,118)
Occupancy Rate
Avg Daily Rate
Return Metrics
24.89% 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
24.89%
Cap Rate
13.26%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$31,128
Your adjusted annual income
$150,000 - $31,128 = $118,872
Taxes on $118,872 (30%)
$35,662
Your old tax bill
$45,000
Your new tax bill
$35,662
Estimated tax savings
$9,338
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