220 Eagles View Dr
Pennsylvania, 18424
3 bed • 2 bath • 8 guests • $315,000
Annual Revenue
$67,372
Profit (Cash Flow)
$23,070
Cash on Cash Return
28.5%
Annual Revenue
AirDNA projects $401/night at 46% occupancy ($67,372).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.49% 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
28.49%
Cap Rate
13.48%
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
$12,052
Deductible property tax
$3,465
Your total deduction
$24,764
Your adjusted annual income
$150,000 - $24,764 = $125,235
Taxes on $125,235 (30%)
$37,570
Your old tax bill
$45,000
Your new tax bill
$37,570
Estimated tax savings
$7,429
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