142 Jefferson Heights
Catskill, New York, 12414-1215
3 bed • 2 bath • 8 guests • $315,000
Annual Revenue
$68,899
Profit (Cash Flow)
$22,310
Cash on Cash Return
23.1%
Annual Revenue
AirDNA projects $393/night at 48% occupancy ($68,899).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.07% 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
23.07%
Cap Rate
14.68%
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
$18,755
Deductible property tax
$3,150
Your total deduction
$27,376
Your adjusted annual income
$150,000 - $27,376 = $122,623
Taxes on $122,623 (30%)
$36,786
Your old tax bill
$45,000
Your new tax bill
$36,786
Estimated tax savings
$8,213
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