52 Troon Dr Grantham, New Hampshire, 03753
3 bed • 2 bath • 4 guests • $375,000
Annual Revenue
$60,353
Profit (Cash Flow)
$13,531
Cap Rate
10.4%
Annual Revenue
AirDNA projects $306/night at 54% occupancy ($60,353)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.28% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.28%
Cap Rate
10.35%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$39,427
Your adjusted annual income
$150,000 - $39,427 = $110,573
Taxes on $110,573 (30%)
$33,172
Your old tax bill
$45,000
Your new tax bill
$33,172
Estimated tax savings
$11,828
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