7506 Fish Hatchery Rd
Bath, New York, 14810-8047
2 bed • 1 bath • 4 guests • $229,000
Annual Revenue
$32,667
Profit (Cash Flow)
-$7,783
Cap Rate
6.4%
Annual Revenue
AirDNA projects $172/night at 52% occupancy ($32,667)
Occupancy Rate
Avg Daily Rate
Return Metrics
-31.67% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-31.67%
Cap Rate
6.43%
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
$17,271
Deductible property tax
$2,290
Your total deduction
$39,675
Your adjusted annual income
$150,000 - $39,675 = $110,325
Taxes on $110,325 (30%)
$33,097
Your old tax bill
$45,000
Your new tax bill
$33,097
Estimated tax savings
$11,903
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