54 Cedarvale Estates
Alburgh, Vermont, 05440
1 bed • 1 bath • 2 guests • $185,000
Annual Revenue
$48,431
Profit (Cash Flow)
$15,987
Cash on Cash Return
34.2%
Annual Revenue
AirDNA projects $170/night at 78% occupancy ($48,431).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.16% 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
34.16%
Cap Rate
15.38%
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
$8,780
Deductible property tax
$1,831
Your total deduction
$12,064
Your adjusted annual income
$150,000 - $12,064 = $137,935
Taxes on $137,935 (30%)
$41,380
Your old tax bill
$45,000
Your new tax bill
$41,380
Estimated tax savings
$3,619
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