18 Orchard Ln Woodstock, New York, 12498-1112
4 bed • 3.5 bath • 8 guests • $1,050,000
Annual Revenue
$110,479
Profit (Cash Flow)
$6,311
Cap Rate
5.2%
Annual Revenue
AirDNA projects $398/night at 76% occupancy ($110,479)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.01% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
0%
Cash on Cash Return
1.01%
Cap Rate
5.18%
Tax Calculator (USA)
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
$31,146
Deductible property tax
$10,395
Your total deduction
$155,571
Your adjusted annual income
$150,000 - $155,571 = -$5,571
Taxes on -$5,571 (30%)
-$1,671
Your old tax bill
$45,000
Your new tax bill
-$1,671
Estimated tax savings
$46,671
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