3671 Vega Mountain Rd Roxbury, New York, 12474
5 bed • 3 bath • 15 guests • $650,000
Annual Revenue
$88,170
Profit (Cash Flow)
$9,580
Cap Rate
9.7%
Annual Revenue
AirDNA projects $508/night at 45% occupancy ($83,495)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.9% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.9%
Cap Rate
9.69%
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
$34,654
Deductible property tax
$13,065
Your total deduction
$82,666
Your adjusted annual income
$150,000 - $82,666 = $67,334
Taxes on $67,334 (30%)
$20,200
Your old tax bill
$45,000
Your new tax bill
$20,200
Estimated tax savings
$24,800
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