711 Allen Teator Rd
New York, 12469-1213
3 bed • 2 bath • 10 guests • $449,000
Annual Revenue
$46,678
Profit (Cash Flow)
-$3,357
Cash on Cash Return
-3.0%
Annual Revenue
AirDNA projects $426/night at 67% occupancy ($104,247).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3%
Cap Rate
5.99%
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
$21,310
Deductible property tax
$4,445
Your total deduction
$70,251
Your adjusted annual income
$150,000 - $70,251 = $79,748
Taxes on $79,748 (30%)
$23,924
Your old tax bill
$45,000
Your new tax bill
$23,924
Estimated tax savings
$21,075
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