235 Buel Rd
Gilboa, New York, 12076-3621
4 bed • 2 bath • 10 guests • $400,000
Annual Revenue
$73,933
Profit (Cash Flow)
$23,425
Cap Rate
12.6%
Annual Revenue
AirDNA projects $349/night at 58% occupancy ($73,933)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.85% 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
22.85%
Cap Rate
12.6%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$33,345
Your adjusted annual income
$150,000 - $33,345 = $116,655
Taxes on $116,655 (30%)
$34,997
Your old tax bill
$45,000
Your new tax bill
$34,997
Estimated tax savings
$10,003
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