30 Pine Valley Dr Falmouth, Massachusetts, 02540
2 bed • 2 bath • 6 guests
Est. $1,367/mo

Inquire about this property
Contact Agent
$50,221
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,983
Profit
Revenue
$50,221
Operating Expenses
$24,109
Operating Income
$26,112
Mortgage & Taxes
$21,129
Profit (Cash Flow)
$4,983
$43,550
Cash Investment
Down Payment
$28,500
Renos & Furnishing
$6,500
Closing Costs
$8,550
Total
$43,550
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.44%
Cap Rate
9.16%
STR 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 est deduction will be...
Deductible mortgage interest
$12,908
Deductible property tax
$3,135
Your total deduction
$21,940
Your adjusted annual income
$150,000 - $21,940 = $128,060
Taxes on $128,060 (30%)
$38,418
Your old tax bill
$45,000
Your new tax bill
$38,418
Estimated tax savings
$6,582
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com