32 Wallace Cove Ln Milbridge, Maine, 04658-3202
3 bed • 2 bath • 6 guests • $350,000
Annual Revenue
$46,653
Profit (Cash Flow)
$3,304
Cap Rate
7.7%
Annual Revenue
AirDNA projects $241/night at 53% occupancy ($46,653)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.71% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.71%
Cap Rate
7.68%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$46,238
Your adjusted annual income
$150,000 - $46,238 = $103,762
Taxes on $103,762 (30%)
$31,129
Your old tax bill
$45,000
Your new tax bill
$31,129
Estimated tax savings
$13,871
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