1614 Cotswald Rd
Tobyhanna, Pennsylvania, 18466-4096
5 bed • 2 bath • 10 guests • $260,000
Annual Revenue
$50,330
Profit (Cash Flow)
$9,767
Cash on Cash Return
29.3%
Annual Revenue
AirDNA projects $456/night at 47% occupancy ($78,279).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.33% 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
29.33%
Cap Rate
11.57%
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
$14,653
Deductible property tax
$2,573
Your total deduction
$33,330
Your adjusted annual income
$150,000 - $33,330 = $116,669
Taxes on $116,669 (30%)
$35,000
Your old tax bill
$45,000
Your new tax bill
$35,000
Estimated tax savings
$9,999
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