206 Pine Tree Rd
Ithaca, New York, 14850-6334
6 bed • 2 bath • 12 guests • $415,000
Annual Revenue
$150,407
Profit (Cash Flow)
$85,171
Cap Rate
28.2%
Annual Revenue
AirDNA projects $710/night at 58% occupancy ($150,407)
Occupancy Rate
Avg Daily Rate
Return Metrics
77.46% 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
77.46%
Cap Rate
28.23%
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
$16,708
Deductible property tax
$10,375
Your total deduction
-$26,318
Your adjusted annual income
$150,000 - -$26,318 = $176,318
Taxes on $176,318 (30%)
$52,895
Your old tax bill
$45,000
Your new tax bill
$52,895
Estimated tax savings
-$7,895
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