44 Berry St
New York, 11249-1018
3 bed • 2 bath • 2 guests • $400,000
Annual Revenue
$126,666
Profit (Cash Flow)
$69,543
Cash on Cash Return
69.2%
Annual Revenue
AirDNA projects $510/night at 68% occupancy ($126,666).
Occupancy Rate
Avg Daily Rate
Return Metrics
69.19% 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
69.19%
Cap Rate
24.12%
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
$18,984
Deductible property tax
$3,959
Your total deduction
-$9,349
Your adjusted annual income
$150,000 - -$9,349 = $159,349
Taxes on $159,349 (30%)
$47,804
Your old tax bill
$45,000
Your new tax bill
$47,804
Estimated tax savings
-$2,804
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