58 Lake Dr
Greenwood Lake, New York, 10925
3 bed • 1.5 bath • 8 guests • $400,000
Annual Revenue
$74,776
Profit (Cash Flow)
$17,883
Cash on Cash Return
17.8%
Annual Revenue
AirDNA projects $347/night at 59% occupancy ($74,776).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.81% 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
17.81%
Cap Rate
12.78%
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
$18,984
Deductible property tax
$10,240
Your total deduction
$42,234
Your adjusted annual income
$150,000 - $42,234 = $107,765
Taxes on $107,765 (30%)
$32,329
Your old tax bill
$45,000
Your new tax bill
$32,329
Estimated tax savings
$12,670
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