22 Wardwell Rd Killington, Vermont, 05751
4 bed • 3 bath • 12 guests • $575,000
Annual Revenue
$180,394
Profit (Cash Flow)
$104,479
Cap Rate
24.9%
Annual Revenue
AirDNA projects $898/night at 55% occupancy ($180,394)
Occupancy Rate
Avg Daily Rate
Return Metrics
73.06% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
73.06%
Cap Rate
24.91%
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
$27,290
Deductible property tax
$5,692
Your total deduction
-$23,712
Your adjusted annual income
$150,000 - -$23,712 = $173,712
Taxes on $173,712 (30%)
$52,114
Your old tax bill
$45,000
Your new tax bill
$52,114
Estimated tax savings
-$7,114
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