610 W 42nd St
New York, New York, 10036
1 bed • 3 bath • 4 guests • $800,000
Annual Revenue
$172,121
Profit (Cash Flow)
$82,101
Cash on Cash Return
43.5%
Annual Revenue
AirDNA projects $725/night at 65% occupancy ($172,121).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.49% 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
43.49%
Cap Rate
17%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$30,434
Your adjusted annual income
$150,000 - $30,434 = $119,565
Taxes on $119,565 (30%)
$35,869
Your old tax bill
$45,000
Your new tax bill
$35,869
Estimated tax savings
$9,130
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