170 Lake View Dr Rockland, Maine, 04841
3 bed • 1 bath • 6 guests • $350,000
Annual Revenue
$49,326
Profit (Cash Flow)
$14,114
Cap Rate
8.4%
Annual Revenue
AirDNA projects $185/night at 73% occupancy ($49,326)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.41% 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
7.41%
Cap Rate
8.35%
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
$8,983
Deductible property tax
$3,500
Your total deduction
$36,270
Your adjusted annual income
$150,000 - $36,270 = $113,730
Taxes on $113,730 (30%)
$34,119
Your old tax bill
$45,000
Your new tax bill
$34,119
Estimated tax savings
$10,881
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