92 Brooktrail Rd
Wurtsboro, New York, 12790
3 bed • 3 bath • 8 guests • $480,000
Annual Revenue
$47,233
Profit (Cash Flow)
-$4,963
Cap Rate
5.7%
Annual Revenue
AirDNA projects $212/night at 61% occupancy ($47,233)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.16% 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
-4.16%
Cap Rate
5.71%
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
$22,781
Deductible property tax
$4,752
Your total deduction
$72,343
Your adjusted annual income
$150,000 - $72,343 = $77,657
Taxes on $77,657 (30%)
$23,297
Your old tax bill
$45,000
Your new tax bill
$23,297
Estimated tax savings
$21,703
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