132 Powderhorn Rd
Long Pond, Pennsylvania, 18334
3 bed • 2 bath • 8 guests • $500,000
Annual Revenue
$73,282
Profit (Cash Flow)
$16,355
Cash on Cash Return
13.2%
Annual Revenue
AirDNA projects $418/night at 49% occupancy ($74,809).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.24% 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
13.24%
Cap Rate
10.01%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$57,526
Your adjusted annual income
$150,000 - $57,526 = $92,473
Taxes on $92,473 (30%)
$27,741
Your old tax bill
$45,000
Your new tax bill
$27,741
Estimated tax savings
$17,258
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