152 Charlie O Way
Jefferson, Maine, 04348
3 bed • 2 bath • 8 guests • $320,000
Annual Revenue
$64,717
Profit (Cash Flow)
$20,772
Cash on Cash Return
25.3%
Annual Revenue
AirDNA projects $377/night at 47% occupancy ($64,717).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.3% 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
25.3%
Cap Rate
13.24%
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
$15,187
Deductible property tax
$3,200
Your total deduction
$28,471
Your adjusted annual income
$150,000 - $28,471 = $121,528
Taxes on $121,528 (30%)
$36,458
Your old tax bill
$45,000
Your new tax bill
$36,458
Estimated tax savings
$8,541
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