235 Warkes Rd
Pennsylvania, 18347-7949
3 bed • 2 bath • 10 guests • $280,000
Annual Revenue
$29,007
Profit (Cash Flow)
-$7,319
Cash on Cash Return
-10.0%
Annual Revenue
AirDNA projects $354/night at 55% occupancy ($71,113).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.04% 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
-10.04%
Cap Rate
4.12%
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
$13,289
Deductible property tax
$2,771
Your total deduction
$51,094
Your adjusted annual income
$150,000 - $51,094 = $98,905
Taxes on $98,905 (30%)
$29,671
Your old tax bill
$45,000
Your new tax bill
$29,671
Estimated tax savings
$15,328
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