10 Heavenly Valley Rd Lanesville, New York, 12450
2 bed • 2 bath • 6 guests • $400,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$37,985
Profit (Cash Flow)
-$11,773
Cap Rate
4.8%
Annual Revenue
AirDNA projects $307/night at 52% occupancy ($58,308)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.95% 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
-11.95%
Cap Rate
4.84%
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
$20,171
Deductible property tax
$7,200
Your total deduction
$68,037
Your adjusted annual income
$150,000 - $68,037 = $81,963
Taxes on $81,963 (30%)
$24,589
Your old tax bill
$45,000
Your new tax bill
$24,589
Estimated tax savings
$20,411
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