148 Fieldstone Way
Haverhill, Massachusetts, 01830
3 bed • 2 bath • 6 guests • $429,000
Annual Revenue
$55,699
Profit (Cash Flow)
$5,846
Cash on Cash Return
5.5%
Annual Revenue
AirDNA projects $250/night at 61% occupancy ($55,699).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.45% 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
5.45%
Cap Rate
8.1%
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
$20,360
Deductible property tax
$4,247
Your total deduction
$58,316
Your adjusted annual income
$150,000 - $58,316 = $91,683
Taxes on $91,683 (30%)
$27,504
Your old tax bill
$45,000
Your new tax bill
$27,504
Estimated tax savings
$17,495
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