55 James Reynolds Rd Swansea, Massachusetts, 02777-3416
2 bed • 2 bath • 4 guests
Est. $1/mo

Inquire about this property
Contact Agent
$23,178
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$7,073
Profit
Revenue
$23,178
Operating Expenses
$16,093
Operating Income
$7,085
Mortgage & Taxes
$12
Profit (Cash Flow)
$7,073
$6,541
Cash Investment
Down Payment
$36
Renos & Furnishing
$6,500
Closing Costs
$5
Total
$6,541
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
108.12%
Cap Rate
3,936.21%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$9
Deductible property tax
$2
Your total deduction
-$6,158
Your adjusted annual income
$150,000 - -$6,158 = $156,158
Taxes on $156,158 (30%)
$46,847
Your old tax bill
$45,000
Your new tax bill
$46,847
Estimated tax savings
-$1,847
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com