678 Muzzy Ridge Rd
Searsmont, Maine, 04973-3218
3 bed • 2 bath • 6 guests • $600,000
Annual Revenue
$51,674
Profit (Cash Flow)
-$9,186
Cash on Cash Return
-6.3%
Annual Revenue
AirDNA projects $262/night at 54% occupancy ($51,674).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.27% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.27%
Cap Rate
5.21%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$96,758
Your adjusted annual income
$150,000 - $96,758 = $53,241
Taxes on $53,241 (30%)
$15,972
Your old tax bill
$45,000
Your new tax bill
$15,972
Estimated tax savings
$29,027
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