15586 Beachfront Ln
New Rochelle, New York, 10805
2 bed • 2 bath • 4 guests • $269,000
Annual Revenue
$49,570
Profit (Cash Flow)
$11,302
Cash on Cash Return
16.5%
Annual Revenue
AirDNA projects $234/night at 58% occupancy ($49,570).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.53% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.53%
Cap Rate
10.94%
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
$12,767
Deductible property tax
$2,663
Your total deduction
$29,676
Your adjusted annual income
$150,000 - $29,676 = $120,323
Taxes on $120,323 (30%)
$36,096
Your old tax bill
$45,000
Your new tax bill
$36,096
Estimated tax savings
$8,903
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