22-12 119th St
New York, 11356-2516
2 bed • 1 bath • 3 guests • $139,000
Annual Revenue
$30,384
Profit (Cash Flow)
$3,382
Cash on Cash Return
8.9%
Annual Revenue
AirDNA projects $141/night at 59% occupancy ($30,384).
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
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
$19,646
Your adjusted annual income
$150,000 - $19,646 = $130,353
Taxes on $130,353 (30%)
$39,106
Your old tax bill
$45,000
Your new tax bill
$39,106
Estimated tax savings
$5,893
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