463 Maxatawny Dr Pennsylvania, 18347
4 bed • 3.5 bath • 10 guests • $419,000
Annual Revenue
$80,536
Profit (Cash Flow)
$28,127
Cap Rate
13.5%
Annual Revenue
AirDNA projects $441/night at 50% occupancy ($80,536)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.22% 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
26.22%
Cap Rate
13.45%
Tax Calculator (USA)
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
$19,886
Deductible property tax
$4,148
Your total deduction
$31,314
Your adjusted annual income
$150,000 - $31,314 = $118,686
Taxes on $118,686 (30%)
$35,606
Your old tax bill
$45,000
Your new tax bill
$35,606
Estimated tax savings
$9,394
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