2111 Trout Pond Ct
Pocono Pines, Pennsylvania, 18350
4 bed • 2 bath • 8 guests • $515,000
Annual Revenue
$74,071
Profit (Cash Flow)
$16,022
Cash on Cash Return
12.4%
Annual Revenue
AirDNA projects $390/night at 52% occupancy ($74,071).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.42% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.42%
Cap Rate
9.85%
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
$24,442
Deductible property tax
$5,098
Your total deduction
$61,185
Your adjusted annual income
$150,000 - $61,185 = $88,814
Taxes on $88,814 (30%)
$26,644
Your old tax bill
$45,000
Your new tax bill
$26,644
Estimated tax savings
$18,355
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