152 Timber Ln Wardsboro, Vermont, 05355
3 bed • 2 bath • 5 guests • $324,000
Annual Revenue
$93,137
Profit (Cash Flow)
$48,893
Cap Rate
20.7%
Annual Revenue
AirDNA projects $380/night at 55% occupancy ($76,336)
Occupancy Rate
Avg Daily Rate
Return Metrics
42.36% 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
42.36%
Cap Rate
20.74%
Tax Calculator (USA)
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
$11,413
Deductible property tax
$3,564
Your total deduction
-$3,004
Your adjusted annual income
$150,000 - -$3,004 = $153,004
Taxes on $153,004 (30%)
$45,901
Your old tax bill
$45,000
Your new tax bill
$45,901
Estimated tax savings
-$901
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