954 ME-232
Bethel, Maine, 04219
4 bed • 2 bath • 8 guests • $400,000
Annual Revenue
$82,026
Profit (Cash Flow)
$30,707
Cash on Cash Return
30.0%
Annual Revenue
AirDNA projects $394/night at 57% occupancy ($82,026).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.95% 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
29.95%
Cap Rate
14.42%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$30,767
Your adjusted annual income
$150,000 - $30,767 = $119,232
Taxes on $119,232 (30%)
$35,769
Your old tax bill
$45,000
Your new tax bill
$35,769
Estimated tax savings
$9,230
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