28 Stratton West Rd
Winhall, Vermont, 05340
2 bed • 1 bath • 4 guests • $190,000
Annual Revenue
$39,154
Profit (Cash Flow)
$7,052
Cash on Cash Return
11.9%
Annual Revenue
AirDNA projects $268/night at 66% occupancy ($64,604).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.86% 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
11.86%
Cap Rate
10.72%
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
$9,953
Deductible property tax
$1,900
Your total deduction
$23,392
Your adjusted annual income
$150,000 - $23,392 = $126,607
Taxes on $126,607 (30%)
$37,982
Your old tax bill
$45,000
Your new tax bill
$37,982
Estimated tax savings
$7,017
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