124 Burnshaw Ln
Albrightsville, Pennsylvania, 18210-3529
4 bed • 3 bath • 10 guests • $409,000
Annual Revenue
$72,873
Profit (Cash Flow)
$23,427
Cash on Cash Return
22.4%
Annual Revenue
AirDNA projects $344/night at 58% occupancy ($72,873).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.35% 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
22.35%
Cap Rate
12.15%
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
$17,119
Deductible property tax
$4,499
Your total deduction
$38,887
Your adjusted annual income
$150,000 - $38,887 = $111,112
Taxes on $111,112 (30%)
$33,333
Your old tax bill
$45,000
Your new tax bill
$33,333
Estimated tax savings
$11,666
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