1022 Back Cove
Waldoboro, Maine, 04572
4 bed • 5 bath • 8 guests • $540,000
Annual Revenue
$88,568
Profit (Cash Flow)
$26,954
Cash on Cash Return
19.9%
Annual Revenue
AirDNA projects $411/night at 59% occupancy ($88,568).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.89% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.89%
Cap Rate
11.73%
Tax Calculator
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
$25,628
Deductible property tax
$5,345
Your total deduction
$54,161
Your adjusted annual income
$150,000 - $54,161 = $95,838
Taxes on $95,838 (30%)
$28,751
Your old tax bill
$45,000
Your new tax bill
$28,751
Estimated tax savings
$16,248
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