45 E 33rd St New York, New York, 10016
3 bed • 2 bath • 6 guests • $500,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$156,471
Profit (Cash Flow)
$88,729
Cap Rate
24.5%
Annual Revenue
AirDNA projects $714/night at 60% occupancy ($156,471)
Occupancy Rate
Avg Daily Rate
Return Metrics
71.84% 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
71.84%
Cap Rate
24.48%
Tax Calculator (USA)
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
$23,731
Deductible property tax
$4,950
Your total deduction
-$18,655
Your adjusted annual income
$150,000 - -$18,655 = $168,655
Taxes on $168,655 (30%)
$50,596
Your old tax bill
$45,000
Your new tax bill
$50,596
Estimated tax savings
-$5,596
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