512 Howard Ave
Lancaster, Pennsylvania, 17602-4422
3 bed • 2 bath • 8 guests • $270,000
Annual Revenue
$45,560
Profit (Cash Flow)
$7,753
Cash on Cash Return
11.0%
Annual Revenue
AirDNA projects $198/night at 63% occupancy ($45,560).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.98% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.98%
Cap Rate
9.61%
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
$12,814
Deductible property tax
$2,672
Your total deduction
$34,650
Your adjusted annual income
$150,000 - $34,650 = $115,349
Taxes on $115,349 (30%)
$34,604
Your old tax bill
$45,000
Your new tax bill
$34,604
Estimated tax savings
$10,395
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