10 Wrentham Rd Worcester, Massachusetts, 01602-1348
2 bed • 2 bath • 5 guests • $179,000
Annual Revenue
$33,420
Profit (Cash Flow)
$4,403
Cap Rate
9.0%
Annual Revenue
AirDNA projects $122/night at 55% occupancy ($24,508)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.23% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.23%
Cap Rate
8.96%
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
$7,206
Deductible property tax
$2,327
Your total deduction
$21,033
Your adjusted annual income
$150,000 - $21,033 = $128,967
Taxes on $128,967 (30%)
$38,690
Your old tax bill
$45,000
Your new tax bill
$38,690
Estimated tax savings
$6,310
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