141 Franklin St
Ellsworth, Maine, 04605-2012
3 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$40,421
Profit (Cash Flow)
$19,290
Cash on Cash Return
9.0%
Annual Revenue
AirDNA projects $217/night at 51% occupancy ($40,421).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.99% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.99%
Cap Rate
10.74%
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
$0
Deductible property tax
$2,200
Your total deduction
$15,546
Your adjusted annual income
$150,000 - $15,546 = $134,453
Taxes on $134,453 (30%)
$40,336
Your old tax bill
$45,000
Your new tax bill
$40,336
Estimated tax savings
$4,663
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