5 Colville TRL
Albrightsville, Pennsylvania, 18210
2 bed • 1 bath • 6 guests • $239,000
Annual Revenue
$58,709
Profit (Cash Flow)
$21,281
Cash on Cash Return
34.8%
Annual Revenue
AirDNA projects $282/night at 57% occupancy ($58,709).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.76% 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
34.76%
Cap Rate
15.64%
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
$11,343
Deductible property tax
$2,366
Your total deduction
$15,436
Your adjusted annual income
$150,000 - $15,436 = $134,563
Taxes on $134,563 (30%)
$40,369
Your old tax bill
$45,000
Your new tax bill
$40,369
Estimated tax savings
$4,630
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