127 Sodom Rd
Tuftonboro, New Hampshire, 03816
1 bed • 1 bath • 2 guests • $150,000
Annual Revenue
$49,731
Profit (Cash Flow)
$19,470
Cash on Cash Return
50.2%
Annual Revenue
AirDNA projects $148/night at 71% occupancy ($38,379).
Occupancy Rate
Avg Daily Rate
Return Metrics
50.24% 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
50.24%
Cap Rate
19.72%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$3,782
Your adjusted annual income
$150,000 - $3,782 = $146,217
Taxes on $146,217 (30%)
$43,865
Your old tax bill
$45,000
Your new tax bill
$43,865
Estimated tax savings
$1,134
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