322 S Shore Rd
New Durham, New Hampshire, 03855-2120
3 bed • 2 bath • 8 guests • $925,000
Annual Revenue
$65,575
Profit (Cash Flow)
-$19,016
Cash on Cash Return
-8.6%
Annual Revenue
AirDNA projects $382/night at 47% occupancy ($65,575).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.59% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.59%
Cap Rate
4.68%
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
$43,901
Deductible property tax
$9,157
Your total deduction
$151,069
Your adjusted annual income
$150,000 - $151,069 = -$1,069
Taxes on -$1,069 (30%)
-$320
Your old tax bill
$45,000
Your new tax bill
-$320
Estimated tax savings
$45,320
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