5472 Jennifer
Tobyhanna, Pennsylvania, 18466-3132
2 bed • 1 bath • 4 guests • $162,000
Annual Revenue
$16,735
Profit (Cash Flow)
-$8,636
Cash on Cash Return
-19.8%
Annual Revenue
AirDNA projects $267/night at 49% occupancy ($47,784).
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.84% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3.8%
Revenue Appreciation
0%
Cash on Cash Return
-19.84%
Cap Rate
0.87%
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
$6,521
Deductible property tax
$1,620
Your total deduction
$34,530
Your adjusted annual income
$150,000 - $34,530 = $115,469
Taxes on $115,469 (30%)
$34,640
Your old tax bill
$45,000
Your new tax bill
$34,640
Estimated tax savings
$10,359
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