210 Birdie Pl
Tobyhanna, Pennsylvania, 18466
4 bed • 3 bath • 12 guests • $334,900
Annual Revenue
$99,492
Profit (Cash Flow)
$50,294
Cash on Cash Return
57.3%
Annual Revenue
AirDNA projects $454/night at 26% occupancy ($43,113).
Occupancy Rate
Avg Daily Rate
Return Metrics
57.29% 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
57.29%
Cap Rate
21.76%
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
$15,894
Deductible property tax
$3,315
Your total deduction
$2,430
Your adjusted annual income
$150,000 - $2,430 = $147,569
Taxes on $147,569 (30%)
$44,270
Your old tax bill
$45,000
Your new tax bill
$44,270
Estimated tax savings
$729
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