164 Cliff Rd Wellfleet, Massachusetts, 02667
4 bed • 3 bath • 12 guests • $1,500,000
Annual Revenue
$50,316
Profit (Cash Flow)
-$71,089
Cap Rate
2.0%
Annual Revenue
AirDNA projects $164/night at 84% occupancy ($50,316)
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.98% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19.98%
Cap Rate
2%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$278,457
Your adjusted annual income
$150,000 - $278,457 = -$128,457
Taxes on -$128,457 (30%)
-$38,537
Your old tax bill
$45,000
Your new tax bill
-$38,537
Estimated tax savings
$83,537
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