110 Pine Ridge Rd Cooperstown, New York, 13326
5 bed • 3 bath • 15 guests • $550,000
Annual Revenue
$257,205
Profit (Cash Flow)
$172,996
Cap Rate
38.2%
Annual Revenue
AirDNA projects $1,006/night at 60% occupancy ($220,461)
Occupancy Rate
Avg Daily Rate
Return Metrics
91.41% 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
91.41%
Cap Rate
38.19%
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
$26,104
Deductible property tax
$5,445
Your total deduction
-$85,661
Your adjusted annual income
$150,000 - -$85,661 = $235,661
Taxes on $235,661 (30%)
$70,698
Your old tax bill
$45,000
Your new tax bill
$70,698
Estimated tax savings
-$25,698
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