110 Club House Cir
Pocono Pines, Pennsylvania, 18350
4 bed • 3 bath • 10 guests • $600,090
Annual Revenue
$135,870
Profit (Cash Flow)
$64,051
Cash on Cash Return
43.1%
Annual Revenue
AirDNA projects $496/night at 54% occupancy ($97,826).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.05% 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
43.05%
Cap Rate
17.41%
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
$28,480
Deductible property tax
$5,940
Your total deduction
$24,965
Your adjusted annual income
$150,000 - $24,965 = $125,034
Taxes on $125,034 (30%)
$37,510
Your old tax bill
$45,000
Your new tax bill
$37,510
Estimated tax savings
$7,489
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