7562 Lake Shore Dr
Pennsylvania, 18347-7888
3 bed • 2 bath • 9 guests • $625,000
Annual Revenue
$66,828
Profit (Cash Flow)
$2,304
Cash on Cash Return
1.5%
Annual Revenue
AirDNA projects $321/night at 57% occupancy ($66,828).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.51% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.51%
Cap Rate
7.11%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$88,682
Your adjusted annual income
$150,000 - $88,682 = $61,317
Taxes on $61,317 (30%)
$18,395
Your old tax bill
$45,000
Your new tax bill
$18,395
Estimated tax savings
$26,604
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