55 James Reynolds Rd
Swansea, Massachusetts, 02777-3416
2 bed • 2 bath • 4 guests • $180
Annual Revenue
$23,178
Profit (Cash Flow)
$6,473
Cash on Cash Return
99.0%
Annual Revenue
AirDNA projects $217/night at 64% occupancy ($50,725).
Occupancy Rate
Avg Daily Rate
Return Metrics
98.95% 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
98.95%
Cap Rate
3,602.88%
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
Deductible property tax
$1
Your total deduction
-$2,288
Your adjusted annual income
$150,000 - -$2,288 = $152,288
Taxes on $152,288 (30%)
$45,686
Your old tax bill
$45,000
Your new tax bill
$45,686
Estimated tax savings
-$686
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