45 W 60th St New York, New York, 10023
2 bed • 2 bath • 4 guests • $1,000,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$109,394
Profit (Cash Flow)
$14,041
Cap Rate
8.1%
Annual Revenue
AirDNA projects $491/night at 61% occupancy ($109,394)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.93% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.93%
Cap Rate
8.14%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$124,080
Your adjusted annual income
$150,000 - $124,080 = $25,920
Taxes on $25,920 (30%)
$7,776
Your old tax bill
$45,000
Your new tax bill
$7,776
Estimated tax savings
$37,224
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