105 Church St
Mount Holly, Vermont, 05730-9733
4 bed • 2 bath • 8 guests • $475,000
Annual Revenue
$65,163
Profit (Cash Flow)
$10,971
Cash on Cash Return
9.2%
Annual Revenue
AirDNA projects $313/night at 57% occupancy ($65,163).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.16% 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
9.16%
Cap Rate
9.05%
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
$22,543
Deductible property tax
$4,702
Your total deduction
$60,762
Your adjusted annual income
$150,000 - $60,762 = $89,237
Taxes on $89,237 (30%)
$26,771
Your old tax bill
$45,000
Your new tax bill
$26,771
Estimated tax savings
$18,228
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