176 Thompson St
New York, New York, 10012-4927
2 bed • 1 bath • 4 guests • $500,000
Annual Revenue
$0
Profit (Cash Flow)
-$47,400
Cash on Cash Return
-39.1%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-39.09% 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
-39.09%
Cap Rate
-2.73%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$119,842
Your adjusted annual income
$150,000 - $119,842 = $30,157
Taxes on $30,157 (30%)
$9,047
Your old tax bill
$45,000
Your new tax bill
$9,047
Estimated tax savings
$35,952
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