171 Fresh Pond Rd
Falmouth, Massachusetts, 02536-5425
4 bed • 4 bath • 8 guests • $649,000
Annual Revenue
$82,830
Profit (Cash Flow)
$14,606
Cash on Cash Return
9.1%
Annual Revenue
AirDNA projects $391/night at 58% occupancy ($82,830).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.11% 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
9.11%
Cap Rate
8.99%
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
$30,802
Deductible property tax
$6,425
Your total deduction
$81,264
Your adjusted annual income
$150,000 - $81,264 = $68,735
Taxes on $68,735 (30%)
$20,620
Your old tax bill
$45,000
Your new tax bill
$20,620
Estimated tax savings
$24,379
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