220 Nadine Blvd Pocono Summit, Pennsylvania, 18346
4 bed • 3 bath • 12 guests • $390,000
Annual Revenue
$98,075
Profit (Cash Flow)
$48,633
Cap Rate
20.3%
Annual Revenue
AirDNA projects $548/night at 49% occupancy ($98,075)
Occupancy Rate
Avg Daily Rate
Return Metrics
54.79% 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
54.79%
Cap Rate
20.31%
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
$20,826
Deductible property tax
$4,452
Your total deduction
$5,412
Your adjusted annual income
$150,000 - $5,412 = $144,588
Taxes on $144,588 (30%)
$43,376
Your old tax bill
$45,000
Your new tax bill
$43,376
Estimated tax savings
$1,624
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