5446 Jennifer
Tobyhanna, Pennsylvania, 18466
3 bed • 2 bath • 3 guests • $225,000
Annual Revenue
$55,276
Profit (Cash Flow)
$12,134
Cash on Cash Return
16.0%
Annual Revenue
AirDNA projects $329/night at 46% occupancy ($55,276).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.96% 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
15.96%
Cap Rate
11.63%
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
$9,744
Deductible property tax
$2,227
Your total deduction
$24,304
Your adjusted annual income
$150,000 - $24,304 = $125,695
Taxes on $125,695 (30%)
$37,708
Your old tax bill
$45,000
Your new tax bill
$37,708
Estimated tax savings
$7,291
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