1925 Manns Hill Rd
Littleton, New Hampshire, 03561
3 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$68,176
Profit (Cash Flow)
$4,929
Cash on Cash Return
3.4%
Annual Revenue
AirDNA projects $306/night at 61% occupancy ($68,176).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.36% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.36%
Cap Rate
7.56%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$82,641
Your adjusted annual income
$150,000 - $82,641 = $67,358
Taxes on $67,358 (30%)
$20,207
Your old tax bill
$45,000
Your new tax bill
$20,207
Estimated tax savings
$24,792
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