64 Crescent Dr
Barnstead, New Hampshire, 03225-3220
3 bed • 2 bath • 6 guests • $630,000
Annual Revenue
$78,593
Profit (Cash Flow)
$12,204
Cash on Cash Return
8.0%
Annual Revenue
AirDNA projects $371/night at 58% occupancy ($78,593).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.95% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.95%
Cap Rate
8.68%
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
$29,900
Deductible property tax
$6,236
Your total deduction
$79,468
Your adjusted annual income
$150,000 - $79,468 = $70,531
Taxes on $70,531 (30%)
$21,159
Your old tax bill
$45,000
Your new tax bill
$21,159
Estimated tax savings
$23,840
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