76 Post Rd Wells, Maine, 04054
2 bed • 1 bath • 5 guests • $200,000
Annual Revenue
$51,631
Profit (Cash Flow)
$6,462
Cap Rate
10.0%
Annual Revenue
AirDNA projects $228/night at 61% occupancy ($50,798)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.36% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.9%
Revenue Appreciation
0%
Cash on Cash Return
12.36%
Cap Rate
9.97%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$22,115
Your adjusted annual income
$150,000 - $22,115 = $127,885
Taxes on $127,885 (30%)
$38,365
Your old tax bill
$45,000
Your new tax bill
$38,365
Estimated tax savings
$6,635
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