206 Pine Tree Rd
Ithaca, New York, 14850-6334
6 bed • 2 bath • 12 guests • $415,000
Annual Revenue
$150,407
Profit (Cash Flow)
$85,170
Cash on Cash Return
77.5%
Annual Revenue
AirDNA projects $710/night at 58% occupancy ($150,407).
Occupancy Rate
Avg Daily Rate
Return Metrics
77.46% 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
77.46%
Cap Rate
28.23%
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
$16,707
Deductible property tax
$10,375
Your total deduction
-$19,821
Your adjusted annual income
$150,000 - -$19,821 = $169,821
Taxes on $169,821 (30%)
$50,946
Your old tax bill
$45,000
Your new tax bill
$50,946
Estimated tax savings
-$5,946
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