216 W James St Lancaster, Pennsylvania, 17603-2910
2 bed • 2 bath • 4 guests • $265,000
Annual Revenue
$35,126
Profit (Cash Flow)
-$989
Cap Rate
6.4%
Annual Revenue
AirDNA projects $163/night at 59% occupancy ($35,126)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.46% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.46%
Cap Rate
6.36%
Tax Calculator (USA)
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
$12,577
Deductible property tax
$2,623
Your total deduction
$38,515
Your adjusted annual income
$150,000 - $38,515 = $111,485
Taxes on $111,485 (30%)
$33,446
Your old tax bill
$45,000
Your new tax bill
$33,446
Estimated tax savings
$11,554
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