32 River St Oneonta, New York, 13820-2316
3 bed • 2 bath • 8 guests • $155,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$57,738
Profit (Cash Flow)
$26,388
Cap Rate
23.6%
Annual Revenue
AirDNA projects $247/night at 64% occupancy ($57,738)
Occupancy Rate
Avg Daily Rate
Return Metrics
46.66% 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
46.66%
Cap Rate
23.58%
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
$5,616
Deductible property tax
$2,899
Your total deduction
-$3,626
Your adjusted annual income
$150,000 - -$3,626 = $153,626
Taxes on $153,626 (30%)
$46,088
Your old tax bill
$45,000
Your new tax bill
$46,088
Estimated tax savings
-$1,088
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