230 Knollwood Dr
New Haven, Connecticut, 06515-2414
4 bed • 3 bath • 8 guests • $420,000
Annual Revenue
$75,736
Profit (Cash Flow)
$23,651
Cash on Cash Return
22.0%
Annual Revenue
AirDNA projects $384/night at 54% occupancy ($75,736).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.03% 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
22.03%
Cap Rate
12.37%
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
$19,933
Deductible property tax
$4,158
Your total deduction
$40,725
Your adjusted annual income
$150,000 - $40,725 = $109,274
Taxes on $109,274 (30%)
$32,782
Your old tax bill
$45,000
Your new tax bill
$32,782
Estimated tax savings
$12,217
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