15 Pineknoll Dr
Lake Harmony, Pennsylvania, 18624
5 bed • 3 bath • 10 guests • $900,000
Annual Revenue
$93,213
Profit (Cash Flow)
$6,708
Cash on Cash Return
3.1%
Annual Revenue
AirDNA projects $543/night at 47% occupancy ($93,213).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.05% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.05%
Cap Rate
7.49%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$124,636
Your adjusted annual income
$150,000 - $124,636 = $25,363
Taxes on $25,363 (30%)
$7,609
Your old tax bill
$45,000
Your new tax bill
$7,609
Estimated tax savings
$37,390
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