330 E 39th St
New York, New York, 10016
4 bed • 4 bath • 4 guests • $400,000
Annual Revenue
$196,771
Profit (Cash Flow)
$130,295
Cash on Cash Return
123.4%
Annual Revenue
AirDNA projects $738/night at 73% occupancy ($196,771).
Occupancy Rate
Avg Daily Rate
Return Metrics
123.38% 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
123.38%
Cap Rate
39.31%
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
$18,984
Deductible property tax
$3,959
Your total deduction
-$63,637
Your adjusted annual income
$150,000 - -$63,637 = $213,637
Taxes on $213,637 (30%)
$64,091
Your old tax bill
$45,000
Your new tax bill
$64,091
Estimated tax savings
-$19,091
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