8741 NY-23A
Hunter, New York, 12442
3 bed • 1 bath • 8 guests • $650,000
Annual Revenue
$112,097
Profit (Cash Flow)
$77,352
Cash on Cash Return
11.4%
Annual Revenue
AirDNA projects $653/night at 47% occupancy ($112,097).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.41% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.41%
Cap Rate
12.89%
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
$6,500
Your total deduction
$23,462
Your adjusted annual income
$150,000 - $23,462 = $126,537
Taxes on $126,537 (30%)
$37,961
Your old tax bill
$45,000
Your new tax bill
$37,961
Estimated tax savings
$7,038
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