5 Carson Rd
Oneonta, New York, 13820-1314
4 bed • 3 bath • 12 guests • $309,900
Annual Revenue
$65,371
Profit (Cash Flow)
$22,289
Cash on Cash Return
27.2%
Annual Revenue
AirDNA projects $314/night at 57% occupancy ($65,371).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.17% 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
27.17%
Cap Rate
13.93%
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
$14,708
Deductible property tax
$3,068
Your total deduction
$27,007
Your adjusted annual income
$150,000 - $27,007 = $122,992
Taxes on $122,992 (30%)
$36,897
Your old tax bill
$45,000
Your new tax bill
$36,897
Estimated tax savings
$8,102
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