385 Sundown Rd
Grahamsville, New York, 12740
2 bed • 2 bath • 6 guests • $610,000
Annual Revenue
$68,212
Profit (Cash Flow)
$4,517
Cash on Cash Return
3.1%
Annual Revenue
AirDNA projects $322/night at 69% occupancy ($81,149).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.07% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.07%
Cap Rate
7.48%
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
$28,951
Deductible property tax
$6,038
Your total deduction
$83,133
Your adjusted annual income
$150,000 - $83,133 = $66,866
Taxes on $66,866 (30%)
$20,060
Your old tax bill
$45,000
Your new tax bill
$20,060
Estimated tax savings
$24,939
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