38 Beech Hill Rd Rockport, Maine, 04856-4613
3 bed • 2 bath • 6 guests • $399,000
Annual Revenue
$48,431
Profit (Cash Flow)
-$9,718
Cap Rate
5.0%
Annual Revenue
AirDNA projects $387/night at 51% occupancy ($72,088)
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.09% 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
-16.09%
Cap Rate
4.97%
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
$18,071
Deductible property tax
$4,389
Your total deduction
$62,869
Your adjusted annual income
$150,000 - $62,869 = $87,131
Taxes on $87,131 (30%)
$26,139
Your old tax bill
$45,000
Your new tax bill
$26,139
Estimated tax savings
$18,861
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