20 Glenwood Blvd
Hudson, New York, 12534-2319
3 bed • 1 bath • 6 guests • $498,000
Annual Revenue
$79,769
Profit (Cash Flow)
-$4,018
Cash on Cash Return
-3.3%
Annual Revenue
AirDNA projects $420/night at 52% occupancy ($79,769).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.27% 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
-3.27%
Cap Rate
6.33%
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
$20,049
Deductible property tax
$9,611
Your total deduction
$76,579
Your adjusted annual income
$150,000 - $76,579 = $73,420
Taxes on $73,420 (30%)
$22,026
Your old tax bill
$45,000
Your new tax bill
$22,026
Estimated tax savings
$22,973
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