447 E 14th St
New York, New York, 10009
4 bed • 2 bath • 2 guests • $500,000
Annual Revenue
$155,089
Profit (Cash Flow)
$87,528
Cash on Cash Return
69.7%
Annual Revenue
AirDNA projects $674/night at 65% occupancy ($160,013).
Occupancy Rate
Avg Daily Rate
Return Metrics
69.74% 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
69.74%
Cap Rate
24.24%
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
$23,730
Deductible property tax
$4,949
Your total deduction
-$12,365
Your adjusted annual income
$150,000 - -$12,365 = $162,365
Taxes on $162,365 (30%)
$48,709
Your old tax bill
$45,000
Your new tax bill
$48,709
Estimated tax savings
-$3,709
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