173 Beaver St
New Britain, Connecticut, 06051-1005
3 bed • 1 bath • 5 guests • $130,000
Annual Revenue
$13,981
Profit (Cash Flow)
-$10,276
Cash on Cash Return
-26.9%
Annual Revenue
AirDNA projects $132/night at 60% occupancy ($28,927).
Occupancy Rate
Avg Daily Rate
Return Metrics
-26.93% 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
-26.93%
Cap Rate
-1.16%
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
$6,169
Deductible property tax
$1,286
Your total deduction
$33,358
Your adjusted annual income
$150,000 - $33,358 = $116,641
Taxes on $116,641 (30%)
$34,992
Your old tax bill
$45,000
Your new tax bill
$34,992
Estimated tax savings
$10,007
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