12 Blackberry Dr Jewett, New York, 12444
3 bed • 2 bath • 6 guests • $595,000
Annual Revenue
$70,017
Profit (Cash Flow)
$3,651
Cap Rate
7.7%
Annual Revenue
AirDNA projects $355/night at 54% occupancy ($70,017)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.51% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.51%
Cap Rate
7.74%
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
$35,399
Deductible property tax
$2,508
Your total deduction
$80,888
Your adjusted annual income
$150,000 - $80,888 = $69,112
Taxes on $69,112 (30%)
$20,734
Your old tax bill
$45,000
Your new tax bill
$20,734
Estimated tax savings
$24,266
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