190 Westcolang Rd
Lackawaxen, Pennsylvania, 18435
3 bed • 2 bath • 8 guests • $189,000
Annual Revenue
$56,605
Profit (Cash Flow)
$22,822
Cash on Cash Return
43.9%
Annual Revenue
AirDNA projects $369/night at 42% occupancy ($56,605).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.91% 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
43.91%
Cap Rate
18.81%
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
$8,970
Deductible property tax
$1,871
Your total deduction
$8,490
Your adjusted annual income
$150,000 - $8,490 = $141,509
Taxes on $141,509 (30%)
$42,452
Your old tax bill
$45,000
Your new tax bill
$42,452
Estimated tax savings
$2,547
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