180 Waverly Place
New York, New York, 10014-3550
2 bed • 2 bath • 4 guests • $500,000
Annual Revenue
$154,323
Profit (Cash Flow)
$86,861
Cap Rate
24.1%
Annual Revenue
AirDNA projects $503/night at 84% occupancy ($154,323)
Occupancy Rate
Avg Daily Rate
Return Metrics
71.49% 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
71.49%
Cap Rate
24.11%
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
$23,731
Deductible property tax
$4,950
Your total deduction
-$17,170
Your adjusted annual income
$150,000 - -$17,170 = $167,170
Taxes on $167,170 (30%)
$50,151
Your old tax bill
$45,000
Your new tax bill
$50,151
Estimated tax savings
-$5,151
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