16 School St Saint George, Maine, 04860
4 bed • 2 bath • 8 guests • $450,000
Annual Revenue
$81,073
Profit (Cash Flow)
$44,734
Cap Rate
12.6%
Annual Revenue
AirDNA projects $453/night at 49% occupancy ($81,073)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.53% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.53%
Cap Rate
12.63%
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
$5,888
Deductible property tax
$4,500
Your total deduction
$21,684
Your adjusted annual income
$150,000 - $21,684 = $128,316
Taxes on $128,316 (30%)
$38,495
Your old tax bill
$45,000
Your new tax bill
$38,495
Estimated tax savings
$6,505
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