113 Shawnee Dr
Pennsylvania, 18347
3 bed • 1 bath • 8 guests • $254,500
Annual Revenue
$48,519
Profit (Cash Flow)
$10,687
Cash on Cash Return
16.0%
Annual Revenue
AirDNA projects $246/night at 54% occupancy ($48,519).
Occupancy Rate
Avg Daily Rate
Return Metrics
16% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16%
Cap Rate
10.38%
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
$9,818
Deductible property tax
$2,799
Your total deduction
$28,869
Your adjusted annual income
$150,000 - $28,869 = $121,130
Taxes on $121,130 (30%)
$36,339
Your old tax bill
$45,000
Your new tax bill
$36,339
Estimated tax savings
$8,660
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