78 Cramer Rd
Jewett, New York, 12444
2 bed • 1 bath • 3 guests • $150,000
Annual Revenue
$73,925
Profit (Cash Flow)
$47,935
Cash on Cash Return
29.8%
Annual Revenue
AirDNA projects $368/night at 55% occupancy ($73,925).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.81% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
0%
Cash on Cash Return
29.81%
Cap Rate
33.75%
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
$0
Deductible property tax
$2,700
Your total deduction
-$21,890
Your adjusted annual income
$150,000 - -$21,890 = $171,890
Taxes on $171,890 (30%)
$51,567
Your old tax bill
$45,000
Your new tax bill
$51,567
Estimated tax savings
-$6,567
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