19 Saybrook Valley Rd
New York, 12460-5104
0 bed • 1 bath • 4 guests • $75,000
Annual Revenue
$22,371
Profit (Cash Flow)
$730
Cash on Cash Return
3.7%
Annual Revenue
AirDNA projects $202/night at 53% occupancy ($39,103).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.74% 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
3.74%
Cap Rate
7.71%
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
$3,559
Deductible property tax
$742
Your total deduction
$10,981
Your adjusted annual income
$150,000 - $10,981 = $139,018
Taxes on $139,018 (30%)
$41,705
Your old tax bill
$45,000
Your new tax bill
$41,705
Estimated tax savings
$3,294
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