5446 Jennifer Tobyhanna, Pennsylvania, 18466
3 bed • 2 bath • 3 guests • $225,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$55,276
Profit (Cash Flow)
$12,134
Cap Rate
11.6%
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 (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
$9,744
Deductible property tax
$2,228
Your total deduction
$20,497
Your adjusted annual income
$150,000 - $20,497 = $129,503
Taxes on $129,503 (30%)
$38,851
Your old tax bill
$45,000
Your new tax bill
$38,851
Estimated tax savings
$6,149
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