56 W Walnut St Palmyra, Pennsylvania, 17078-2327
4 bed • 2 bath • 10 guests
Est. $1,679/mo

Inquire about this property
Contact Agent
$96,512
Annual Revenue
AirDNA projects $367/night at 72% occupancy ($96,512.07).
Top 101% of comparables
Top 101% of comparables
$37,638
Profit
Revenue
$96,512
Operating Expenses
$30,418
Operating Income
$66,094
Mortgage & Taxes
$28,456
Profit (Cash Flow)
$37,638
$56,000
Cash Investment
Down Payment
$35,000
Renos & Furnishing
$10,500
Closing Costs
$10,500
Total
$56,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
67.21%
Cap Rate
18.88%
STR 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 est deduction will be...
Deductible mortgage interest
$21,845
Deductible property tax
$3,308
Your total deduction
$40,107
Your adjusted annual income
$150,000 - $40,107 = $109,893
Taxes on $109,893 (30%)
$32,968
Your old tax bill
$45,000
Your new tax bill
$32,968
Estimated tax savings
$12,032
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com