400 Chambers St
New York, New York, 10282-1003
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$277,768
Profit (Cash Flow)
$207,746
Cash on Cash Return
268.1%
Annual Revenue
AirDNA projects $975/night at 78% occupancy ($277,768).
Occupancy Rate
Avg Daily Rate
Return Metrics
268.05% 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
268.05%
Cap Rate
75.99%
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
-$161,240
Your adjusted annual income
$150,000 - -$161,240 = $311,240
Taxes on $311,240 (30%)
$93,372
Your old tax bill
$45,000
Your new tax bill
$93,372
Estimated tax savings
-$48,372
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