1767 Rockingham Rd
Chester, Vermont, 05143-8668
2 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$39,647
Profit (Cash Flow)
$7,325
Cash on Cash Return
14.0%
Annual Revenue
AirDNA projects $167/night at 65% occupancy ($39,647).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.95% 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
13.95%
Cap Rate
10.4%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$24,211
Your adjusted annual income
$150,000 - $24,211 = $125,788
Taxes on $125,788 (30%)
$37,736
Your old tax bill
$45,000
Your new tax bill
$37,736
Estimated tax savings
$7,263
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