355 Hervey Street Rd
East Durham, New York, 12423
1 bed • 1 bath • 3 guests • $150,000
Annual Revenue
$46,722
Profit (Cash Flow)
$24,268
Cash on Cash Return
15.3%
Annual Revenue
AirDNA projects $246/night at 52% occupancy ($46,722).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.28% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.28%
Cap Rate
17.97%
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
$2,700
Your total deduction
$496
Your adjusted annual income
$150,000 - $496 = $149,503
Taxes on $149,503 (30%)
$44,851
Your old tax bill
$45,000
Your new tax bill
$44,851
Estimated tax savings
$148
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