918 Atlantic Hwy
Northport, Maine, 04849
2 bed • 1 bath • 6 guests • $200,000
Annual Revenue
$54,129
Profit (Cash Flow)
$31,216
Cap Rate
16.7%
Annual Revenue
AirDNA projects $247/night at 60% occupancy ($54,129)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.7% 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
14.7%
Cap Rate
16.7%
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
$0
Deductible property tax
$2,200
Your total deduction
-$620
Your adjusted annual income
$150,000 - -$620 = $150,620
Taxes on $150,620 (30%)
$45,186
Your old tax bill
$45,000
Your new tax bill
$45,186
Estimated tax savings
-$186
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