629 Glen Rd Peru, Vermont, 05152
2 bed • 2 bath • 6 guests • $275,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$52,924
Profit (Cash Flow)
$13,824
Cap Rate
11.8%
Annual Revenue
AirDNA projects $322/night at 45% occupancy ($52,924)
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 (USA)
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
$13,052
Deductible property tax
$2,722
Your total deduction
$25,074
Your adjusted annual income
$150,000 - $25,074 = $124,926
Taxes on $124,926 (30%)
$37,478
Your old tax bill
$45,000
Your new tax bill
$37,478
Estimated tax savings
$7,522
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