30 Pine Valley Dr Falmouth, Massachusetts, 02540
2 bed • 2 bath • 6 guests • $285,000
Annual Revenue
$50,221
Profit (Cash Flow)
$4,992
Cap Rate
9.2%
Annual Revenue
AirDNA projects $308/night at 50% occupancy ($56,248)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.46% 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
11.46%
Cap Rate
9.16%
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
$12,908
Deductible property tax
$3,135
Your total deduction
$33,064
Your adjusted annual income
$150,000 - $33,064 = $116,936
Taxes on $116,936 (30%)
$35,081
Your old tax bill
$45,000
Your new tax bill
$35,081
Estimated tax savings
$9,919
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