506 Grooville Rd Livingston Manor, New York, 12758-5608
4 bed • 2 bath • 6 guests • $700,000
Annual Revenue
$29,585
Profit (Cash Flow)
-$30,997
Cap Rate
1.7%
Annual Revenue
AirDNA projects $270/night at 57% occupancy ($56,211)
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.07% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.07%
Cap Rate
1.72%
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
$28,181
Deductible property tax
$6,576
Your total deduction
$127,590
Your adjusted annual income
$150,000 - $127,590 = $22,410
Taxes on $22,410 (30%)
$6,723
Your old tax bill
$45,000
Your new tax bill
$6,723
Estimated tax savings
$38,277
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