555 W 38th St
New York, New York, 10018
1 bed • 2 bath • 2 guests • $100,000
Annual Revenue
$80,711
Profit (Cash Flow)
$49,795
Cash on Cash Return
181.1%
Annual Revenue
AirDNA projects $381/night at 58% occupancy ($80,711).
Occupancy Rate
Avg Daily Rate
Return Metrics
181.07% 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
181.07%
Cap Rate
56.53%
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
$4,746
Deductible property tax
$989
Your total deduction
-$33,226
Your adjusted annual income
$150,000 - -$33,226 = $183,226
Taxes on $183,226 (30%)
$54,967
Your old tax bill
$45,000
Your new tax bill
$54,967
Estimated tax savings
-$9,967
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