78-10 81st St
New York, 11385
5 bed • 2 bath • 10 guests • $750,000
Annual Revenue
$93,586
Profit (Cash Flow)
$17,184
Cash on Cash Return
9.3%
Annual Revenue
AirDNA projects $351/night at 73% occupancy ($93,586).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.28% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
0%
Cash on Cash Return
9.28%
Cap Rate
9.03%
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
$36,617
Deductible property tax
$6,600
Your total deduction
$93,700
Your adjusted annual income
$150,000 - $93,700 = $56,299
Taxes on $56,299 (30%)
$16,889
Your old tax bill
$45,000
Your new tax bill
$16,889
Estimated tax savings
$28,110
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