462 Farm Rd
Copake, New York, 12516
4 bed • 2.5 bath • 8 guests • $545,000
Annual Revenue
$87,110
Profit (Cash Flow)
$25,350
Cash on Cash Return
18.6%
Annual Revenue
AirDNA projects $450/night at 53% occupancy ($87,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.64% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.64%
Cap Rate
11.39%
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
$25,866
Deductible property tax
$5,395
Your total deduction
$56,050
Your adjusted annual income
$150,000 - $56,050 = $93,949
Taxes on $93,949 (30%)
$28,184
Your old tax bill
$45,000
Your new tax bill
$28,184
Estimated tax savings
$16,815
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