220 W 15th St
New York, New York, 10011
1 bed • 1 bath • 4 guests • $1,100,000
Annual Revenue
$67,307
Profit (Cash Flow)
-$4,433
Cash on Cash Return
-1.2%
Annual Revenue
AirDNA projects $271/night at 68% occupancy ($67,307).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.24% 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
-1.24%
Cap Rate
4.14%
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
$23,059
Deductible property tax
$10,450
Your total deduction
$152,320
Your adjusted annual income
$150,000 - $152,320 = -$2,320
Taxes on -$2,320 (30%)
-$696
Your old tax bill
$45,000
Your new tax bill
-$696
Estimated tax savings
$45,696
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