1242 Shadblow Rd Pocono Summit, Pennsylvania, 18346-7735
3 bed • 2 bath • 6 guests • $269,000
Annual Revenue
$84,737
Profit (Cash Flow)
$48,379
Cap Rate
25.5%
Annual Revenue
AirDNA projects $400/night at 58% occupancy ($84,737)
Occupancy Rate
Avg Daily Rate
Return Metrics
68.74% 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
68.74%
Cap Rate
25.47%
Tax Calculator (USA)
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
$14,924
Deductible property tax
$2,959
Your total deduction
-$9,466
Your adjusted annual income
$150,000 - -$9,466 = $159,466
Taxes on $159,466 (30%)
$47,840
Your old tax bill
$45,000
Your new tax bill
$47,840
Estimated tax savings
-$2,840
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