55 James Reynolds Rd
Swansea, Massachusetts, 02777-3416
2 bed • 2 bath • 4 guests • $180
Annual Revenue
$23,178
Profit (Cash Flow)
$6,473
Cap Rate
3602.9%
Annual Revenue
AirDNA projects $217/night at 64% occupancy ($50,725)
Occupancy Rate
Avg Daily Rate
Return Metrics
98.95% 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
98.95%
Cap Rate
3,602.88%
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
$9
Deductible property tax
$2
Your total deduction
-$5,200
Your adjusted annual income
$150,000 - -$5,200 = $155,200
Taxes on $155,200 (30%)
$46,560
Your old tax bill
$45,000
Your new tax bill
$46,560
Estimated tax savings
-$1,560
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