106 Saco Woods Dr
Cornish, Maine, 04020
3 bed • 2 bath • 6 guests • $464,500
Annual Revenue
$42,346
Profit (Cash Flow)
-$8,170
Cash on Cash Return
-7.1%
Annual Revenue
AirDNA projects $187/night at 62% occupancy ($42,346).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.08% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.08%
Cap Rate
4.98%
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
$22,045
Deductible property tax
$4,598
Your total deduction
$77,187
Your adjusted annual income
$150,000 - $77,187 = $72,812
Taxes on $72,812 (30%)
$21,843
Your old tax bill
$45,000
Your new tax bill
$21,843
Estimated tax savings
$23,156
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