50 Mountain View Dr
Moultonborough, New Hampshire, 03254
3 bed • 2 bath • 6 guests • $349,000
Annual Revenue
$63,052
Profit (Cash Flow)
$17,643
Cap Rate
11.8%
Annual Revenue
AirDNA projects $283/night at 61% occupancy ($63,052)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.87% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.87%
Cap Rate
11.79%
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
$16,564
Deductible property tax
$3,455
Your total deduction
$31,766
Your adjusted annual income
$150,000 - $31,766 = $118,234
Taxes on $118,234 (30%)
$35,470
Your old tax bill
$45,000
Your new tax bill
$35,470
Estimated tax savings
$9,530
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