2511 Oak Cir
Hamlin, Pennsylvania, 18427
3 bed • 2 bath • 8 guests • $260,000
Annual Revenue
$62,164
Profit (Cash Flow)
$22,871
Cash on Cash Return
33.5%
Annual Revenue
AirDNA projects $370/night at 46% occupancy ($62,164).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.48% 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
33.48%
Cap Rate
15.53%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$18,161
Your adjusted annual income
$150,000 - $18,161 = $131,838
Taxes on $131,838 (30%)
$39,551
Your old tax bill
$45,000
Your new tax bill
$39,551
Estimated tax savings
$5,448
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