150 Sawmill Rd
Greentown, Pennsylvania, 18426
4 bed • 3 bath • 8 guests • $299,000
Annual Revenue
$77,570
Profit (Cash Flow)
$33,646
Cash on Cash Return
42.3%
Annual Revenue
AirDNA projects $518/night at 41% occupancy ($77,570).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.31% 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
42.31%
Cap Rate
17.99%
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
$14,190
Deductible property tax
$2,960
Your total deduction
$14,166
Your adjusted annual income
$150,000 - $14,166 = $135,833
Taxes on $135,833 (30%)
$40,749
Your old tax bill
$45,000
Your new tax bill
$40,749
Estimated tax savings
$4,250
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