8524 Stanfield Rd
Colden, New York, 14033-9715
2 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$43,719
Profit (Cash Flow)
$10,868
Cash on Cash Return
20.7%
Annual Revenue
AirDNA projects $190/night at 63% occupancy ($43,719).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.7% 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
20.7%
Cap Rate
12.17%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$20,668
Your adjusted annual income
$150,000 - $20,668 = $129,331
Taxes on $129,331 (30%)
$38,799
Your old tax bill
$45,000
Your new tax bill
$38,799
Estimated tax savings
$6,200
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