50 N Crescent Circuit Boston, Massachusetts, 02135-3057
4 bed • 2 bath • 9 guests • $850,000
Annual Revenue
$88,820
Profit (Cash Flow)
-$4,747
Cap Rate
7.5%
Annual Revenue
AirDNA projects $386/night at 63% occupancy ($88,820)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.95% 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
-8.95%
Cap Rate
7.48%
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
$49,419
Deductible property tax
$8,415
Your total deduction
$121,176
Your adjusted annual income
$150,000 - $121,176 = $28,824
Taxes on $28,824 (30%)
$8,647
Your old tax bill
$45,000
Your new tax bill
$8,647
Estimated tax savings
$36,353
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