35 Tanglewood Dr
Pocono Pines, Pennsylvania, 18445
4 bed • 3.5 bath • 12 guests • $450,000
Annual Revenue
$106,768
Profit (Cash Flow)
$48,860
Cash on Cash Return
42.7%
Annual Revenue
AirDNA projects $522/night at 56% occupancy ($106,768).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.71% 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
42.71%
Cap Rate
17.6%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$19,698
Your adjusted annual income
$150,000 - $19,698 = $130,301
Taxes on $130,301 (30%)
$39,090
Your old tax bill
$45,000
Your new tax bill
$39,090
Estimated tax savings
$5,909
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