12070 NY-23
Prattsville, New York, 12468
3 bed • 1 bath • 5 guests • $150,000
Annual Revenue
$85,284
Profit (Cash Flow)
$57,817
Cash on Cash Return
35.5%
Annual Revenue
AirDNA projects $467/night at 50% occupancy ($85,284).
Occupancy Rate
Avg Daily Rate
Return Metrics
35.52% 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
35.52%
Cap Rate
40.34%
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
$0
Deductible property tax
$2,700
Your total deduction
-$30,492
Your adjusted annual income
$150,000 - -$30,492 = $180,492
Taxes on $180,492 (30%)
$54,147
Your old tax bill
$45,000
Your new tax bill
$54,147
Estimated tax savings
-$9,147
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