22-12 119th St New York, 11356-2516
2 bed • 1 bath • 3 guests • $139,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$30,385
Profit (Cash Flow)
$3,383
Cap Rate
9.2%
Annual Revenue
AirDNA projects $141/night at 59% occupancy ($30,385)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.85% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.85%
Cap Rate
9.17%
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
$6,597
Deductible property tax
$1,376
Your total deduction
$16,847
Your adjusted annual income
$150,000 - $16,847 = $133,153
Taxes on $133,153 (30%)
$39,946
Your old tax bill
$45,000
Your new tax bill
$39,946
Estimated tax savings
$5,054
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