60 River Rd
Jamaica, Vermont, 05343-9757
4 bed • 2 bath • 8 guests • $260,000
Annual Revenue
$55,389
Profit (Cash Flow)
$16,977
Cap Rate
13.3%
Annual Revenue
AirDNA projects $337/night at 45% occupancy ($55,389)
Occupancy Rate
Avg Daily Rate
Return Metrics
24.14% 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
24.14%
Cap Rate
13.27%
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
$12,340
Deductible property tax
$2,574
Your total deduction
$20,632
Your adjusted annual income
$150,000 - $20,632 = $129,368
Taxes on $129,368 (30%)
$38,810
Your old tax bill
$45,000
Your new tax bill
$38,810
Estimated tax savings
$6,190
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