180 Waverly Place
New York, New York, 10014-3550
2 bed • 2 bath • 4 guests • $500,000
Annual Revenue
$154,322
Profit (Cash Flow)
$86,860
Cash on Cash Return
71.5%
Annual Revenue
AirDNA projects $503/night at 84% occupancy ($154,322).
Occupancy Rate
Avg Daily Rate
Return Metrics
71.49% 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
71.49%
Cap Rate
24.11%
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
-$14,258
Your adjusted annual income
$150,000 - -$14,258 = $164,258
Taxes on $164,258 (30%)
$49,277
Your old tax bill
$45,000
Your new tax bill
$49,277
Estimated tax savings
-$4,277
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