22 Oneida Trail Glen Spey, New York, 12737-6002
2 bed • 1 bath • 3 guests • $45,000
Annual Revenue
$53,044
Profit (Cash Flow)
$29,445
Cap Rate
72.2%
Annual Revenue
AirDNA projects $309/night at 47% occupancy ($53,044)
Occupancy Rate
Avg Daily Rate
Return Metrics
177.37% 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
177.37%
Cap Rate
72.15%
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
$2,136
Deductible property tax
$445
Your total deduction
-$22,074
Your adjusted annual income
$150,000 - -$22,074 = $172,074
Taxes on $172,074 (30%)
$51,622
Your old tax bill
$45,000
Your new tax bill
$51,622
Estimated tax savings
-$6,622
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