41 Laren Rd Jefferson, Maine, 04348
3 bed • 3 bath • 6 guests • $390,000
Annual Revenue
$50,491
Profit (Cash Flow)
$3,943
Cap Rate
7.8%
Annual Revenue
AirDNA projects $256/night at 54% occupancy ($50,491)
Occupancy Rate
Avg Daily Rate
Return Metrics
4% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4%
Cap Rate
7.75%
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
$18,510
Deductible property tax
$3,861
Your total deduction
$51,119
Your adjusted annual income
$150,000 - $51,119 = $98,881
Taxes on $98,881 (30%)
$29,664
Your old tax bill
$45,000
Your new tax bill
$29,664
Estimated tax savings
$15,336
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