86 Bay St St. John, 00831
2 bed • 2 bath • 6 guests • $1,600,000
Annual Revenue
$0
Profit (Cash Flow)
-$121,608
Cap Rate
-0.9%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-32.47% 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
-32.47%
Cap Rate
-0.85%
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
$75,938
Deductible property tax
$15,840
Your total deduction
$341,848
Your adjusted annual income
$150,000 - $341,848 = -$191,848
Taxes on -$191,848 (30%)
-$57,554
Your old tax bill
$45,000
Your new tax bill
-$57,554
Estimated tax savings
$102,554
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