607 Cliff St
Ithaca, New York, 14850-2013
3 bed • 1 bath • 6 guests • $248,000
Annual Revenue
$57,091
Profit (Cash Flow)
$17,137
Cash on Cash Return
22.1%
Annual Revenue
AirDNA projects $319/night at 49% occupancy ($57,091).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.05% 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
22.05%
Cap Rate
14.51%
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
$14,766
Deductible property tax
$2,480
Your total deduction
$22,984
Your adjusted annual income
$150,000 - $22,984 = $127,015
Taxes on $127,015 (30%)
$38,104
Your old tax bill
$45,000
Your new tax bill
$38,104
Estimated tax savings
$6,895
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