770 Eastern Pkwy
New York, 11213
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$59,826
Profit (Cash Flow)
$18,137
Cash on Cash Return
23.4%
Annual Revenue
AirDNA projects $273/night at 60% occupancy ($59,826).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.4% 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
23.4%
Cap Rate
12.78%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$28,368
Your adjusted annual income
$150,000 - $28,368 = $121,631
Taxes on $121,631 (30%)
$36,489
Your old tax bill
$45,000
Your new tax bill
$36,489
Estimated tax savings
$8,510
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