777 St Marks Ave
New York, 11213-1451
4 bed • 2 bath • 3 guests • $400,000
Annual Revenue
$78,063
Profit (Cash Flow)
$27,259
Cash on Cash Return
26.6%
Annual Revenue
AirDNA projects $319/night at 67% occupancy ($78,063).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.59% 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
26.59%
Cap Rate
13.55%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$34,214
Your adjusted annual income
$150,000 - $34,214 = $115,785
Taxes on $115,785 (30%)
$34,735
Your old tax bill
$45,000
Your new tax bill
$34,735
Estimated tax savings
$10,264
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