5 Colonial Village Dr
Arlington, Massachusetts, 02474
1 bed • 1 bath • 1 guests • $400,000
Annual Revenue
$39,139
Profit (Cash Flow)
-$6,604
Cash on Cash Return
-6.9%
Annual Revenue
AirDNA projects $141/night at 76% occupancy ($39,139).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.86% 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
-6.86%
Cap Rate
5.09%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$64,078
Your adjusted annual income
$150,000 - $64,078 = $85,921
Taxes on $85,921 (30%)
$25,776
Your old tax bill
$45,000
Your new tax bill
$25,776
Estimated tax savings
$19,223
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