12 Fairhaven Ave Saco, Maine, 04072-2306
3 bed • 2 bath • 8 guests • $899,900
Annual Revenue
$119,084
Profit (Cash Flow)
$4,932
Cap Rate
7.3%
Annual Revenue
AirDNA projects $572/night at 57% occupancy ($119,084)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.26% 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
2.26%
Cap Rate
7.29%
Tax Calculator (USA)
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
$42,710
Deductible property tax
$8,909
Your total deduction
$120,260
Your adjusted annual income
$150,000 - $120,260 = $29,740
Taxes on $29,740 (30%)
$8,922
Your old tax bill
$45,000
Your new tax bill
$8,922
Estimated tax savings
$36,078
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