665 Welton St Harpursville, New York, 13787-1924
4 bed • 2 bath • 8 guests • $165,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$36,524
Profit (Cash Flow)
$6,972
Cap Rate
11.0%
Annual Revenue
AirDNA projects $391/night at 36% occupancy ($51,412)
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 (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
$7,831
Deductible property tax
$1,633
Your total deduction
$17,633
Your adjusted annual income
$150,000 - $17,633 = $132,367
Taxes on $132,367 (30%)
$39,710
Your old tax bill
$45,000
Your new tax bill
$39,710
Estimated tax savings
$5,290
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