239 Selig Rd
Pennsylvania, 18347-7813
4 bed • 2 bath • 10 guests • $330,000
Annual Revenue
$82,179
Profit (Cash Flow)
$35,832
Cash on Cash Return
41.5%
Annual Revenue
AirDNA projects $459/night at 50% occupancy ($83,823).
Occupancy Rate
Avg Daily Rate
Return Metrics
41.47% 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
41.47%
Cap Rate
17.01%
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
$12,573
Deductible property tax
$3,630
Your total deduction
$15,285
Your adjusted annual income
$150,000 - $15,285 = $134,714
Taxes on $134,714 (30%)
$40,414
Your old tax bill
$45,000
Your new tax bill
$40,414
Estimated tax savings
$4,585
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