1973 Pikes Falls Rd
Jamaica, Vermont, 05343-4424
2 bed • 1 bath • 6 guests • $475,000
Annual Revenue
$68,673
Profit (Cash Flow)
$15,285
Cash on Cash Return
13.2%
Annual Revenue
AirDNA projects $238/night at 79% occupancy ($68,673).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.23% 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
13.23%
Cap Rate
9.64%
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
$19,882
Deductible property tax
$5,225
Your total deduction
$53,089
Your adjusted annual income
$150,000 - $53,089 = $96,910
Taxes on $96,910 (30%)
$29,073
Your old tax bill
$45,000
Your new tax bill
$29,073
Estimated tax savings
$15,926
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