127 Paynes Way
Elizabethtown, New York, 12932
3 bed • 1 bath • 6 guests • $249,900
Annual Revenue
$46,181
Profit (Cash Flow)
$8,833
Cash on Cash Return
13.4%
Annual Revenue
AirDNA projects $218/night at 58% occupancy ($46,181).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.44% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.44%
Cap Rate
10.6%
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
$10,460
Deductible property tax
$4,348
Your total deduction
$30,317
Your adjusted annual income
$150,000 - $30,317 = $119,682
Taxes on $119,682 (30%)
$35,904
Your old tax bill
$45,000
Your new tax bill
$35,904
Estimated tax savings
$9,095
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