2787 VT-44
Windsor, Vermont, 05037-9754
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$48,869
Profit (Cash Flow)
$5,232
Cash on Cash Return
5.9%
Annual Revenue
AirDNA projects $223/night at 60% occupancy ($48,869).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.87% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.87%
Cap Rate
8.23%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$48,117
Your adjusted annual income
$150,000 - $48,117 = $101,882
Taxes on $101,882 (30%)
$30,564
Your old tax bill
$45,000
Your new tax bill
$30,564
Estimated tax savings
$14,435
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