180 Linden Loop
Pocono Summit, Pennsylvania, 18346
3 bed • 1.5 bath • 8 guests • $399,000
Annual Revenue
$86,256
Profit (Cash Flow)
$34,458
Cash on Cash Return
34.4%
Annual Revenue
AirDNA projects $492/night at 48% occupancy ($86,256).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.4% 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
34.4%
Cap Rate
15.37%
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
$18,936
Deductible property tax
$3,950
Your total deduction
$25,522
Your adjusted annual income
$150,000 - $25,522 = $124,477
Taxes on $124,477 (30%)
$37,343
Your old tax bill
$45,000
Your new tax bill
$37,343
Estimated tax savings
$7,656
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