9802 NY-414
Hector, New York, 14841
3 bed • 1.5 bath • 4 guests • $200,000
Annual Revenue
$67,018
Profit (Cash Flow)
$30,898
Cash on Cash Return
56.8%
Annual Revenue
AirDNA projects $311/night at 59% occupancy ($67,018).
Occupancy Rate
Avg Daily Rate
Return Metrics
56.82% 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
56.82%
Cap Rate
22.19%
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
$1,838
Your adjusted annual income
$150,000 - $1,838 = $148,161
Taxes on $148,161 (30%)
$44,448
Your old tax bill
$45,000
Your new tax bill
$44,448
Estimated tax savings
$551
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