220 Madison Ave
New York, New York, 10016-3422
4 bed • 4 bath • 10 guests • $600,000
Annual Revenue
$0
Profit (Cash Flow)
-$54,144
Cash on Cash Return
-36.3%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-36.33% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-36.33%
Cap Rate
-2.28%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$143,315
Your adjusted annual income
$150,000 - $143,315 = $6,684
Taxes on $6,684 (30%)
$2,005
Your old tax bill
$45,000
Your new tax bill
$2,005
Estimated tax savings
$42,994
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