2525 Barnard Rd Woodstock, Vermont, 05091-4641
4 bed • 4 bath • 14 guests • $1,800,000
Annual Revenue
$139,246
Profit (Cash Flow)
-$13,952
Cap Rate
6.0%
Annual Revenue
AirDNA projects $1,059/night at 36% occupancy ($139,246)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.28% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.28%
Cap Rate
5.97%
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
$85,430
Deductible property tax
$17,820
Your total deduction
$262,434
Your adjusted annual income
$150,000 - $262,434 = -$112,434
Taxes on -$112,434 (30%)
-$33,730
Your old tax bill
$45,000
Your new tax bill
-$33,730
Estimated tax savings
$78,730
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