31 White Birch Dr
Chesterfield, New Hampshire, 03443-3622
3 bed • 3 bath • 6 guests • $449,000
Annual Revenue
$83,377
Profit (Cash Flow)
$28,570
Cash on Cash Return
25.5%
Annual Revenue
AirDNA projects $439/night at 52% occupancy ($83,377).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.5% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.5%
Cap Rate
13.1%
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
$21,310
Deductible property tax
$4,445
Your total deduction
$38,483
Your adjusted annual income
$150,000 - $38,483 = $111,516
Taxes on $111,516 (30%)
$33,455
Your old tax bill
$45,000
Your new tax bill
$33,455
Estimated tax savings
$11,544
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