45 E 33rd St
New York, New York, 10016
3 bed • 2 bath • 6 guests • $500,000
Annual Revenue
$156,470
Profit (Cash Flow)
$88,729
Cash on Cash Return
71.8%
Annual Revenue
AirDNA projects $714/night at 60% occupancy ($156,470).
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
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
-$14,846
Your adjusted annual income
$150,000 - -$14,846 = $164,846
Taxes on $164,846 (30%)
$49,454
Your old tax bill
$45,000
Your new tax bill
$49,454
Estimated tax savings
-$4,454
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