150 Haines Rd
Tannersville, New York, 12485
3 bed • 1 bath • 8 guests • $400,000
Annual Revenue
$86,343
Profit (Cash Flow)
$31,031
Cash on Cash Return
22.1%
Annual Revenue
AirDNA projects $394/night at 60% occupancy ($86,343).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.12% 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
22.12%
Cap Rate
15.35%
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
$23,816
Deductible property tax
$4,000
Your total deduction
$43,243
Your adjusted annual income
$150,000 - $43,243 = $106,756
Taxes on $106,756 (30%)
$32,026
Your old tax bill
$45,000
Your new tax bill
$32,026
Estimated tax savings
$12,973
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