183 Schrade Rd Briarcliff Manor, New York, 10510-1410
3 bed • 2 bath • 8 guests • $750,000
Annual Revenue
$69,820
Profit (Cash Flow)
$32,891
Cap Rate
6.3%
Annual Revenue
AirDNA projects $324/night at 59% occupancy ($69,820)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.21% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.21%
Cap Rate
6.27%
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
$0
Deductible property tax
$14,175
Your total deduction
$78,967
Your adjusted annual income
$150,000 - $78,967 = $71,033
Taxes on $71,033 (30%)
$21,310
Your old tax bill
$45,000
Your new tax bill
$21,310
Estimated tax savings
$23,690
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