400 Broome St
New York, New York, 10013
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$202,491
Profit (Cash Flow)
$142,015
Cash on Cash Return
183.2%
Annual Revenue
AirDNA projects $792/night at 70% occupancy ($202,491).
Occupancy Rate
Avg Daily Rate
Return Metrics
183.24% 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
183.24%
Cap Rate
54.08%
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
$14,238
Deductible property tax
$2,969
Your total deduction
-$95,509
Your adjusted annual income
$150,000 - -$95,509 = $245,509
Taxes on $245,509 (30%)
$73,652
Your old tax bill
$45,000
Your new tax bill
$73,652
Estimated tax savings
-$28,652
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