6 Mulberry Cir
Ayer, Massachusetts, 01432-1586
3 bed • 2 bath • 6 guests • $1
Annual Revenue
$70,806
Profit (Cash Flow)
$47,921
Cash on Cash Return
563.8%
Annual Revenue
AirDNA projects $359/night at 54% occupancy ($70,806).
Occupancy Rate
Avg Daily Rate
Return Metrics
563.76% 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
563.76%
Cap Rate
4,792,139.56%
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
$0
Deductible property tax
$0
Your total deduction
-$42,481
Your adjusted annual income
$150,000 - -$42,481 = $192,481
Taxes on $192,481 (30%)
$57,744
Your old tax bill
$45,000
Your new tax bill
$57,744
Estimated tax savings
-$12,744
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