46 Slalom Way
Tannersville, Pennsylvania, 18372
3 bed • 2 bath • 8 guests • $410,000
Annual Revenue
$67,245
Profit (Cash Flow)
$17,175
Cash on Cash Return
16.7%
Annual Revenue
AirDNA projects $361/night at 51% occupancy ($67,245).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.7% 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
16.7%
Cap Rate
10.93%
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
$19,459
Deductible property tax
$4,058
Your total deduction
$44,390
Your adjusted annual income
$150,000 - $44,390 = $105,609
Taxes on $105,609 (30%)
$31,682
Your old tax bill
$45,000
Your new tax bill
$31,682
Estimated tax savings
$13,317
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