26 S Main St
Lambertville, New Jersey, 08530-1827
4 bed • 3 bath • 12 guests • $599,000
Annual Revenue
$131,762
Profit (Cash Flow)
$60,549
Cap Rate
16.9%
Annual Revenue
AirDNA projects $555/night at 50% occupancy ($101,355)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.76% 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
40.76%
Cap Rate
16.85%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$23,502
Your adjusted annual income
$150,000 - $23,502 = $126,498
Taxes on $126,498 (30%)
$37,949
Your old tax bill
$45,000
Your new tax bill
$37,949
Estimated tax savings
$7,051
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