159-14 115th Rd
New York, 11434-1108
6 bed • 5 bath • 15 guests • $999,999
Annual Revenue
$133,833
Profit (Cash Flow)
$41,842
Cap Rate
10.3%
Annual Revenue
AirDNA projects $591/night at 62% occupancy ($133,833)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.06% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.06%
Cap Rate
10.27%
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
$40,259
Deductible property tax
$8,800
Your total deduction
$96,197
Your adjusted annual income
$150,000 - $96,197 = $53,803
Taxes on $53,803 (30%)
$16,141
Your old tax bill
$45,000
Your new tax bill
$16,141
Estimated tax savings
$28,859
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