52 Troon Dr
Grantham, New Hampshire, 03753
3 bed • 2 bath • 4 guests • $375,000
Annual Revenue
$60,352
Profit (Cash Flow)
$13,531
Cash on Cash Return
14.3%
Annual Revenue
AirDNA projects $306/night at 54% occupancy ($60,352).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.28% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.28%
Cap Rate
10.35%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$43,234
Your adjusted annual income
$150,000 - $43,234 = $106,765
Taxes on $106,765 (30%)
$32,029
Your old tax bill
$45,000
Your new tax bill
$32,029
Estimated tax savings
$12,970
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