64 Crescent Dr Barnstead, New Hampshire, 03225-3220
3 bed • 2 bath • 6 guests • $630,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$78,593
Profit (Cash Flow)
$12,204
Cap Rate
8.7%
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 (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
$29,900
Deductible property tax
$6,237
Your total deduction
$75,661
Your adjusted annual income
$150,000 - $75,661 = $74,339
Taxes on $74,339 (30%)
$22,302
Your old tax bill
$45,000
Your new tax bill
$22,302
Estimated tax savings
$22,698
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