220 E 57th St
New York, New York, 10022-2805
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$182,581
Profit (Cash Flow)
$124,934
Cash on Cash Return
161.2%
Annual Revenue
AirDNA projects $877/night at 57% occupancy ($182,581).
Occupancy Rate
Avg Daily Rate
Return Metrics
161.2% 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
161.2%
Cap Rate
48.38%
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
$14,238
Deductible property tax
$2,969
Your total deduction
-$78,428
Your adjusted annual income
$150,000 - -$78,428 = $228,428
Taxes on $228,428 (30%)
$68,528
Your old tax bill
$45,000
Your new tax bill
$68,528
Estimated tax savings
-$23,528
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