665 Welton St
Harpursville, New York, 13787-1924
4 bed • 2 bath • 8 guests • $165,000
Annual Revenue
$36,524
Profit (Cash Flow)
$6,972
Cash on Cash Return
14.4%
Annual Revenue
AirDNA projects $391/night at 36% occupancy ($51,411).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.39% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.39%
Cap Rate
10.96%
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
$7,831
Deductible property tax
$1,633
Your total deduction
$22,337
Your adjusted annual income
$150,000 - $22,337 = $127,662
Taxes on $127,662 (30%)
$38,298
Your old tax bill
$45,000
Your new tax bill
$38,298
Estimated tax savings
$6,701
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