30 Lang Way
Albrightsville, Pennsylvania, 18210
3 bed • 3 bath • 8 guests • $375,000
Annual Revenue
$60,206
Profit (Cash Flow)
$15,563
Cash on Cash Return
16.4%
Annual Revenue
AirDNA projects $317/night at 52% occupancy ($60,206).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.38% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.38%
Cap Rate
10.31%
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
$14,378
Deductible property tax
$4,125
Your total deduction
$40,514
Your adjusted annual income
$150,000 - $40,514 = $109,485
Taxes on $109,485 (30%)
$32,845
Your old tax bill
$45,000
Your new tax bill
$32,845
Estimated tax savings
$12,154
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