502 Pheasant Ln
Pennsylvania, 18323
4 bed • 2 bath • 8 guests • $195,000
Annual Revenue
$72,077
Profit (Cash Flow)
$35,875
Cash on Cash Return
64.8%
Annual Revenue
AirDNA projects $429/night at 46% occupancy ($72,077).
Occupancy Rate
Avg Daily Rate
Return Metrics
64.81% 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
64.81%
Cap Rate
25.14%
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
$9,254
Deductible property tax
$1,930
Your total deduction
-$2,463
Your adjusted annual income
$150,000 - -$2,463 = $152,463
Taxes on $152,463 (30%)
$45,739
Your old tax bill
$45,000
Your new tax bill
$45,739
Estimated tax savings
-$739
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