108 Milner St
Waltham, Massachusetts, 02451
3 bed • 3 bath • 8 guests • $910,000
Annual Revenue
$79,192
Profit (Cash Flow)
-$6,162
Cash on Cash Return
-2.8%
Annual Revenue
AirDNA projects $293/night at 74% occupancy ($79,192).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.82% 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
-2.82%
Cap Rate
6.06%
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
$43,189
Deductible property tax
$9,009
Your total deduction
$136,318
Your adjusted annual income
$150,000 - $136,318 = $13,681
Taxes on $13,681 (30%)
$4,104
Your old tax bill
$45,000
Your new tax bill
$4,104
Estimated tax savings
$40,895
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