555 W 38th St New York, New York, 10018
1 bed • 2 bath • 2 guests • $100,000
Annual Revenue
$80,712
Profit (Cash Flow)
$49,795
Cap Rate
56.5%
Annual Revenue
AirDNA projects $381/night at 58% occupancy ($80,712)
Occupancy Rate
Avg Daily Rate
Return Metrics
181.07% 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
181.07%
Cap Rate
56.53%
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
$4,746
Deductible property tax
$990
Your total deduction
-$35,243
Your adjusted annual income
$150,000 - -$35,243 = $185,243
Taxes on $185,243 (30%)
$55,573
Your old tax bill
$45,000
Your new tax bill
$55,573
Estimated tax savings
-$10,573
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