7 Salisbury Ct
Rhinebeck, New York, 12572-3413
3 bed • 2.5 bath • 8 guests • $435,000
Annual Revenue
$87,658
Profit (Cash Flow)
$33,242
Cash on Cash Return
30.6%
Annual Revenue
AirDNA projects $320/night at 50% occupancy ($58,439).
Occupancy Rate
Avg Daily Rate
Return Metrics
30.58% 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
30.58%
Cap Rate
14.38%
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
$20,645
Deductible property tax
$4,306
Your total deduction
$31,818
Your adjusted annual income
$150,000 - $31,818 = $118,181
Taxes on $118,181 (30%)
$35,454
Your old tax bill
$45,000
Your new tax bill
$35,454
Estimated tax savings
$9,545
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