38 Mistletoe Ln
Montgomery, Vermont, 05471
6 bed • 3 bath • 14 guests • $240,000
Annual Revenue
$71,365
Profit (Cash Flow)
$30,491
Cash on Cash Return
40.1%
Annual Revenue
AirDNA projects $501/night at 39% occupancy ($71,365).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.14% 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
40.14%
Cap Rate
20.16%
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
$12,814
Deductible property tax
$2,376
Your total deduction
$30,694
Your adjusted annual income
$150,000 - $30,694 = $119,305
Taxes on $119,305 (30%)
$35,791
Your old tax bill
$45,000
Your new tax bill
$35,791
Estimated tax savings
$9,208
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