7506 Fish Hatchery Rd
Bath, New York, 14810-8047
2 bed • 1 bath • 4 guests • $229,000
Annual Revenue
$32,667
Profit (Cash Flow)
-$7,783
Cash on Cash Return
-31.7%
Annual Revenue
AirDNA projects $172/night at 52% occupancy ($32,667).
Occupancy Rate
Avg Daily Rate
Return Metrics
-31.67% 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
-31.67%
Cap Rate
6.43%
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
$17,271
Deductible property tax
$2,290
Your total deduction
$42,475
Your adjusted annual income
$150,000 - $42,475 = $107,524
Taxes on $107,524 (30%)
$32,257
Your old tax bill
$45,000
Your new tax bill
$32,257
Estimated tax savings
$12,742
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