140 Fowler Lake Rd
Ghent, New York, 12075-2702
3 bed • 2 bath • 8 guests • $1,175,000
Annual Revenue
$64,224
Profit (Cash Flow)
-$37,064
Cash on Cash Return
-13.3%
Annual Revenue
AirDNA projects $314/night at 56% occupancy ($64,224).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.29% 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
-13.29%
Cap Rate
3.59%
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
$55,766
Deductible property tax
$11,632
Your total deduction
$203,326
Your adjusted annual income
$150,000 - $203,326 = -$53,326
Taxes on -$53,326 (30%)
-$15,998
Your old tax bill
$45,000
Your new tax bill
-$15,998
Estimated tax savings
$60,998
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