76 Post Rd
Wells, Maine, 04054
2 bed • 1 bath • 5 guests • $200,000
Annual Revenue
$51,630
Profit (Cash Flow)
$6,461
Cash on Cash Return
12.4%
Annual Revenue
AirDNA projects $228/night at 61% occupancy ($50,798).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.36% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.9%
Revenue Appreciation
0%
Cash on Cash Return
12.36%
Cap Rate
9.97%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$24,915
Your adjusted annual income
$150,000 - $24,915 = $125,084
Taxes on $125,084 (30%)
$37,525
Your old tax bill
$45,000
Your new tax bill
$37,525
Estimated tax savings
$7,474
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