4786 County Touring Rte 32
Ashville, New York, 14710-9611
3 bed • 1.5 bath • 8 guests • $200,000
Annual Revenue
$49,110
Profit (Cash Flow)
$15,558
Cash on Cash Return
28.6%
Annual Revenue
AirDNA projects $249/night at 54% occupancy ($49,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.61% 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
28.61%
Cap Rate
14.52%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$17,178
Your adjusted annual income
$150,000 - $17,178 = $132,821
Taxes on $132,821 (30%)
$39,846
Your old tax bill
$45,000
Your new tax bill
$39,846
Estimated tax savings
$5,153
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