76 W Allenton Rd
North Kingstown, Rhode Island, 02852-5934
4 bed • 3.5 bath • 12 guests • $450,000
Annual Revenue
$86,398
Profit (Cash Flow)
$31,138
Cash on Cash Return
27.2%
Annual Revenue
AirDNA projects $415/night at 57% occupancy ($86,398).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.22% 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
27.22%
Cap Rate
13.66%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$37,419
Your adjusted annual income
$150,000 - $37,419 = $112,580
Taxes on $112,580 (30%)
$33,774
Your old tax bill
$45,000
Your new tax bill
$33,774
Estimated tax savings
$11,225
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