10 Heavenly Valley Rd
Lanesville, New York, 12450
2 bed • 2 bath • 6 guests • $400,000
Annual Revenue
$37,985
Profit (Cash Flow)
-$11,772
Cash on Cash Return
-12.0%
Annual Revenue
AirDNA projects $307/night at 52% occupancy ($58,307).
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
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
$20,170
Deductible property tax
$7,200
Your total deduction
$70,948
Your adjusted annual income
$150,000 - $70,948 = $79,051
Taxes on $79,051 (30%)
$23,715
Your old tax bill
$45,000
Your new tax bill
$23,715
Estimated tax savings
$21,284
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