320 Valley View Rd Prattsville, New York, 12468
5 bed • 5 bath • 9 guests • $350,000
Annual Revenue
$216,926
Profit (Cash Flow)
$168,745
Cap Rate
50.0%
Annual Revenue
AirDNA projects $928/night at 64% occupancy ($216,926)
Occupancy Rate
Avg Daily Rate
Return Metrics
45.14% 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
45.14%
Cap Rate
50.01%
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
$6,300
Your total deduction
-$114,764
Your adjusted annual income
$150,000 - -$114,764 = $264,764
Taxes on $264,764 (30%)
$79,429
Your old tax bill
$45,000
Your new tax bill
$79,429
Estimated tax savings
-$34,429
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