11 Bittendorf Way
Reinholds, Pennsylvania, 17569-7001
3 bed • 3 bath • 7 guests • $299,000
Annual Revenue
$55,699
Profit (Cash Flow)
$16,814
Cash on Cash Return
22.6%
Annual Revenue
AirDNA projects $210/night at 61% occupancy ($46,787).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.56% 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
22.56%
Cap Rate
12.05%
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
$12,515
Deductible property tax
$3,289
Your total deduction
$29,308
Your adjusted annual income
$150,000 - $29,308 = $120,691
Taxes on $120,691 (30%)
$36,207
Your old tax bill
$45,000
Your new tax bill
$36,207
Estimated tax savings
$8,792
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