26 S Main St
Lambertville, New Jersey, 08530-1827
4 bed • 3 bath • 12 guests • $599,000
Annual Revenue
$131,761
Profit (Cash Flow)
$60,548
Cash on Cash Return
40.8%
Annual Revenue
AirDNA projects $555/night at 50% occupancy ($101,355).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.76% 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
40.76%
Cap Rate
16.85%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$28,318
Your adjusted annual income
$150,000 - $28,318 = $121,681
Taxes on $121,681 (30%)
$36,504
Your old tax bill
$45,000
Your new tax bill
$36,504
Estimated tax savings
$8,495
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