15 Ryefield Rd Locust Valley, New York, 11560-1915
3 bed • 2 bath • 9 guests • $1,250,000
Annual Revenue
$145,458
Profit (Cash Flow)
$33,321
Cap Rate
9.0%
Annual Revenue
AirDNA projects $327/night at 59% occupancy ($70,467)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.25% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.25%
Cap Rate
9.02%
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
$50,324
Deductible property tax
$14,400
Your total deduction
$137,192
Your adjusted annual income
$150,000 - $137,192 = $12,808
Taxes on $12,808 (30%)
$3,842
Your old tax bill
$45,000
Your new tax bill
$3,842
Estimated tax savings
$41,158
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