1973 Pikes Falls Rd Jamaica, Vermont, 05343-4424
2 bed • 1 bath • 6 guests • $475,000
Annual Revenue
$68,673
Profit (Cash Flow)
$18,454
Cap Rate
9.6%
Annual Revenue
AirDNA projects $238/night at 79% occupancy ($68,673)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.32% 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
11.32%
Cap Rate
9.64%
Tax Calculator (USA)
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
$17,397
Deductible property tax
$5,225
Your total deduction
$47,805
Your adjusted annual income
$150,000 - $47,805 = $102,195
Taxes on $102,195 (30%)
$30,659
Your old tax bill
$45,000
Your new tax bill
$30,659
Estimated tax savings
$14,341
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