20 Jefferson Rd
Farmingdale, New York, 11735-2206
4 bed • 2 bath • 10 guests • $550,000
Annual Revenue
$107,228
Profit (Cash Flow)
$38,556
Cash on Cash Return
47.0%
Annual Revenue
AirDNA projects $466/night at 63% occupancy ($107,228).
Occupancy Rate
Avg Daily Rate
Return Metrics
47.02% 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
47.02%
Cap Rate
14.47%
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
$29,366
Deductible property tax
$5,444
Your total deduction
$42,753
Your adjusted annual income
$150,000 - $42,753 = $107,246
Taxes on $107,246 (30%)
$32,174
Your old tax bill
$45,000
Your new tax bill
$32,174
Estimated tax savings
$12,825
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