69 Butter Nut Ln Pittsfield, Vermont, 05762
3 bed • 2.5 bath • 8 guests • $420,000
Annual Revenue
$63,918
Profit (Cash Flow)
$15,108
Cap Rate
10.0%
Annual Revenue
AirDNA projects $374/night at 56% occupancy ($76,497)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.96% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.96%
Cap Rate
9.98%
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
$18,688
Deductible property tax
$4,158
Your total deduction
$44,298
Your adjusted annual income
$150,000 - $44,298 = $105,702
Taxes on $105,702 (30%)
$31,711
Your old tax bill
$45,000
Your new tax bill
$31,711
Estimated tax savings
$13,289
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