448 W Kingfield Rd
Kingfield, Maine, 04947
3 bed • 3 bath • 6 guests • $450,000
Annual Revenue
$74,144
Profit (Cash Flow)
$20,477
Cash on Cash Return
18.2%
Annual Revenue
AirDNA projects $406/night at 50% occupancy ($74,144).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.24% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.24%
Cap Rate
11.29%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$46,720
Your adjusted annual income
$150,000 - $46,720 = $103,279
Taxes on $103,279 (30%)
$30,983
Your old tax bill
$45,000
Your new tax bill
$30,983
Estimated tax savings
$14,016
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