320 Valley View Rd
Prattsville, New York, 12468
5 bed • 5 bath • 9 guests • $350,000
Annual Revenue
$216,925
Profit (Cash Flow)
$168,745
Cash on Cash Return
45.1%
Annual Revenue
AirDNA projects $928/night at 64% occupancy ($216,925).
Occupancy Rate
Avg Daily Rate
Return Metrics
45.14% 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
45.14%
Cap Rate
50.01%
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
$0
Deductible property tax
$6,300
Your total deduction
-$108,827
Your adjusted annual income
$150,000 - -$108,827 = $258,827
Taxes on $258,827 (30%)
$77,648
Your old tax bill
$45,000
Your new tax bill
$77,648
Estimated tax savings
-$32,648
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