171 Forest Hills Ave
Leeds, New York, 12451
3 bed • 2.5 bath • 6 guests • $280,000
Annual Revenue
$101,903
Profit (Cash Flow)
$69,935
Cash on Cash Return
23.5%
Annual Revenue
AirDNA projects $358/night at 62% occupancy ($81,069).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.54% 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
23.54%
Cap Rate
26.77%
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
$0
Deductible property tax
$5,040
Your total deduction
-$23,265
Your adjusted annual income
$150,000 - -$23,265 = $173,265
Taxes on $173,265 (30%)
$51,979
Your old tax bill
$45,000
Your new tax bill
$51,979
Estimated tax savings
-$6,979
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