107 Northgate Ct N
Lake Ariel, Pennsylvania, 18436
5 bed • 2 bath • 8 guests • $389,000
Annual Revenue
$85,010
Profit (Cash Flow)
$30,711
Cash on Cash Return
25.3%
Annual Revenue
AirDNA projects $475/night at 49% occupancy ($85,010).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.29% 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
25.29%
Cap Rate
15.49%
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
$23,161
Deductible property tax
$3,890
Your total deduction
$31,941
Your adjusted annual income
$150,000 - $31,941 = $118,058
Taxes on $118,058 (30%)
$35,417
Your old tax bill
$45,000
Your new tax bill
$35,417
Estimated tax savings
$9,582
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