222 Broadway
New York, New York, 10038-2510
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$229,680
Profit (Cash Flow)
$165,909
Cash on Cash Return
214.1%
Annual Revenue
AirDNA projects $796/night at 79% occupancy ($229,680).
Occupancy Rate
Avg Daily Rate
Return Metrics
214.07% 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
214.07%
Cap Rate
62.04%
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
-$119,404
Your adjusted annual income
$150,000 - -$119,404 = $269,404
Taxes on $269,404 (30%)
$80,821
Your old tax bill
$45,000
Your new tax bill
$80,821
Estimated tax savings
-$35,821
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