75 Sherman Ave
Bristol, Rhode Island, 02809-4534
2 bed • 1 bath • 4 guests • $300,000
Annual Revenue
$72,924
Profit (Cash Flow)
$29,292
Cash on Cash Return
38.9%
Annual Revenue
AirDNA projects $298/night at 67% occupancy ($72,924).
Occupancy Rate
Avg Daily Rate
Return Metrics
38.92% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.92%
Cap Rate
16.5%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$15,773
Your adjusted annual income
$150,000 - $15,773 = $134,226
Taxes on $134,226 (30%)
$40,268
Your old tax bill
$45,000
Your new tax bill
$40,268
Estimated tax savings
$4,731
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