113 Longview Dr
Lake Harmony, Pennsylvania, 18624
4 bed • 3 bath • 10 guests • $599,000
Annual Revenue
$87,439
Profit (Cash Flow)
$21,988
Cash on Cash Return
14.8%
Annual Revenue
AirDNA projects $532/night at 45% occupancy ($87,439).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.8% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.8%
Cap Rate
10.41%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$66,878
Your adjusted annual income
$150,000 - $66,878 = $83,121
Taxes on $83,121 (30%)
$24,936
Your old tax bill
$45,000
Your new tax bill
$24,936
Estimated tax savings
$20,063
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