730 Watson Hollow Rd
West Shokan, New York, 12494-5424
2 bed • 2 bath • 4 guests • $385,000
Annual Revenue
$67,234
Profit (Cash Flow)
$11,465
Cash on Cash Return
12.1%
Annual Revenue
AirDNA projects $312/night at 59% occupancy ($67,234).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.06% 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
12.06%
Cap Rate
11.63%
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
$20,772
Deductible property tax
$9,240
Your total deduction
$45,940
Your adjusted annual income
$150,000 - $45,940 = $104,059
Taxes on $104,059 (30%)
$31,217
Your old tax bill
$45,000
Your new tax bill
$31,217
Estimated tax savings
$13,782
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