59 Burnett Rd Saugerties, New York, 12477-3603
3 bed • 2 bath • 6 guests • $699,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$82,728
Profit (Cash Flow)
$9,261
Cap Rate
8.3%
Annual Revenue
AirDNA projects $453/night at 42% occupancy ($69,491)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.47% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.47%
Cap Rate
8.33%
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
$28,141
Deductible property tax
$12,600
Your total deduction
$86,808
Your adjusted annual income
$150,000 - $86,808 = $63,192
Taxes on $63,192 (30%)
$18,958
Your old tax bill
$45,000
Your new tax bill
$18,958
Estimated tax savings
$26,042
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