430 Albee Square W
New York, 11201-5306
3 bed • 2 bath • 2 guests • $2,000,000
Annual Revenue
$111,107
Profit (Cash Flow)
-$51,920
Cash on Cash Return
-11.1%
Annual Revenue
AirDNA projects $468/night at 65% occupancy ($111,107).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.08% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.08%
Cap Rate
4.14%
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
$94,922
Deductible property tax
$19,799
Your total deduction
$331,106
Your adjusted annual income
$150,000 - $331,106 = -$181,106
Taxes on -$181,106 (30%)
-$54,332
Your old tax bill
$45,000
Your new tax bill
-$54,332
Estimated tax savings
$99,332
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