120 Oliphant Ln
Middletown, Rhode Island, 02842-4646
4 bed • 1.5 bath • 8 guests • $450,000
Annual Revenue
$115,051
Profit (Cash Flow)
$56,067
Cash on Cash Return
49.2%
Annual Revenue
AirDNA projects $690/night at 49% occupancy ($123,488).
Occupancy Rate
Avg Daily Rate
Return Metrics
49.23% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
49.23%
Cap Rate
19.2%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$12,171
Your adjusted annual income
$150,000 - $12,171 = $137,828
Taxes on $137,828 (30%)
$41,348
Your old tax bill
$45,000
Your new tax bill
$41,348
Estimated tax savings
$3,651
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