29 Skye Dr
Lake Harmony, Pennsylvania, 18624
3 bed • 2 bath • 8 guests • $549,000
Annual Revenue
$73,048
Profit (Cash Flow)
$16,452
Cash on Cash Return
12.2%
Annual Revenue
AirDNA projects $353/night at 54% occupancy ($69,622).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.2% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.2%
Cap Rate
9.08%
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
$21,181
Deductible property tax
$5,490
Your total deduction
$62,922
Your adjusted annual income
$150,000 - $62,922 = $87,077
Taxes on $87,077 (30%)
$26,123
Your old tax bill
$45,000
Your new tax bill
$26,123
Estimated tax savings
$18,876
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