211 Creek Run
East Stroudsburg, Pennsylvania, 18302-8552
3 bed • 2 bath • 8 guests • $345,000
Annual Revenue
$93,776
Profit (Cash Flow)
$44,637
Cash on Cash Return
50.8%
Annual Revenue
AirDNA projects $395/night at 65% occupancy ($93,776).
Occupancy Rate
Avg Daily Rate
Return Metrics
50.81% 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
50.81%
Cap Rate
19.68%
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
$16,374
Deductible property tax
$3,415
Your total deduction
$8,026
Your adjusted annual income
$150,000 - $8,026 = $141,973
Taxes on $141,973 (30%)
$42,591
Your old tax bill
$45,000
Your new tax bill
$42,591
Estimated tax savings
$2,408
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