25 Dogwood Ln West Milford, New Jersey, 07421-2936
2 bed • 1 bath • 4 guests • $275,000
Annual Revenue
$59,739
Profit (Cash Flow)
$19,753
Cap Rate
13.9%
Annual Revenue
AirDNA projects $282/night at 58% occupancy ($59,739)
Occupancy Rate
Avg Daily Rate
Return Metrics
28.42% 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
28.42%
Cap Rate
13.92%
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
$13,052
Deductible property tax
$2,722
Your total deduction
$19,096
Your adjusted annual income
$150,000 - $19,096 = $130,904
Taxes on $130,904 (30%)
$39,271
Your old tax bill
$45,000
Your new tax bill
$39,271
Estimated tax savings
$5,729
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