103 Brendans Wy
Wells, Maine, 04090
3 bed • 3 bath • 8 guests • $570,000
Annual Revenue
$60,152
Profit (Cash Flow)
$204
Cash on Cash Return
0.1%
Annual Revenue
AirDNA projects $383/night at 43% occupancy ($60,152).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.14% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.14%
Cap Rate
6.78%
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
$27,052
Deductible property tax
$5,642
Your total deduction
$83,413
Your adjusted annual income
$150,000 - $83,413 = $66,586
Taxes on $66,586 (30%)
$19,976
Your old tax bill
$45,000
Your new tax bill
$19,976
Estimated tax savings
$25,023
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