629 Glen Rd
Peru, Vermont, 05152
2 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$52,923
Profit (Cash Flow)
$13,823
Cash on Cash Return
19.8%
Annual Revenue
AirDNA projects $322/night at 45% occupancy ($52,923).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.81% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.81%
Cap Rate
11.76%
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
$13,051
Deductible property tax
$2,722
Your total deduction
$27,985
Your adjusted annual income
$150,000 - $27,985 = $122,014
Taxes on $122,014 (30%)
$36,604
Your old tax bill
$45,000
Your new tax bill
$36,604
Estimated tax savings
$8,395
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