420 Hallihans Hill Rd
Kingston, New York, 12401
4 bed • 3.5 bath • 10 guests • $1,200,000
Annual Revenue
$131,487
Profit (Cash Flow)
$73,234
Cash on Cash Return
5.9%
Annual Revenue
AirDNA projects $436/night at 46% occupancy ($73,253).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.87% 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
5.87%
Cap Rate
8.5%
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
$28,800
Your total deduction
$110,082
Your adjusted annual income
$150,000 - $110,082 = $39,917
Taxes on $39,917 (30%)
$11,975
Your old tax bill
$45,000
Your new tax bill
$11,975
Estimated tax savings
$33,024
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