23 Deland Park B Fairport, New York, 14450-1405
2 bed • 1 bath • 4 guests • $100,000
Annual Revenue
$39,172
Profit (Cash Flow)
$13,656
Cap Rate
20.4%
Annual Revenue
AirDNA projects $165/night at 65% occupancy ($39,172)
Occupancy Rate
Avg Daily Rate
Return Metrics
46.68% 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
46.68%
Cap Rate
20.4%
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
$4,746
Deductible property tax
$990
Your total deduction
$1,233
Your adjusted annual income
$150,000 - $1,233 = $148,767
Taxes on $148,767 (30%)
$44,630
Your old tax bill
$45,000
Your new tax bill
$44,630
Estimated tax savings
$370
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