315 Fox Ridge Rd Margaretville, New York, 12455
4 bed • 2 bath • 10 guests • $550,000
Annual Revenue
$81,216
Profit (Cash Flow)
$51,482
Cap Rate
10.4%
Annual Revenue
AirDNA projects $436/night at 51% occupancy ($81,216)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.92% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.92%
Cap Rate
10.35%
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
$0
Deductible property tax
$5,500
Your total deduction
$31,369
Your adjusted annual income
$150,000 - $31,369 = $118,631
Taxes on $118,631 (30%)
$35,589
Your old tax bill
$45,000
Your new tax bill
$35,589
Estimated tax savings
$9,411
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