106 Cranberry Dr Blakeslee, Pennsylvania, 18610
4 bed • 3 bath • 10 guests • $599,000
Annual Revenue
$110,110
Profit (Cash Flow)
$39,211
Cap Rate
15.5%
Annual Revenue
AirDNA projects $773/night at 39% occupancy ($110,110)
Occupancy Rate
Avg Daily Rate
Return Metrics
44.24% 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
44.24%
Cap Rate
15.54%
Tax Calculator (USA)
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
$40,092
Deductible property tax
$5,990
Your total deduction
$43,051
Your adjusted annual income
$150,000 - $43,051 = $106,949
Taxes on $106,949 (30%)
$32,085
Your old tax bill
$45,000
Your new tax bill
$32,085
Estimated tax savings
$12,915
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