231 Littlefield Road unit 3
Wells, Maine, 04090
3 bed • 4 bath • 8 guests • $349,000
Annual Revenue
$83,450
Profit (Cash Flow)
$35,390
Cash on Cash Return
39.6%
Annual Revenue
AirDNA projects $448/night at 51% occupancy ($83,450).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.64% 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
39.64%
Cap Rate
16.88%
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
$16,563
Deductible property tax
$3,455
Your total deduction
$18,147
Your adjusted annual income
$150,000 - $18,147 = $131,852
Taxes on $131,852 (30%)
$39,555
Your old tax bill
$45,000
Your new tax bill
$39,555
Estimated tax savings
$5,444
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