778 Minsi Trail E
Long Pond, Pennsylvania, 18334
3 bed • 2 bath • 8 guests • $265,000
Annual Revenue
$57,690
Profit (Cash Flow)
$20,166
Cash on Cash Return
29.0%
Annual Revenue
AirDNA projects $351/night at 45% occupancy ($57,690).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.03% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.03%
Cap Rate
13.77%
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
$10,520
Deductible property tax
$2,650
Your total deduction
$21,045
Your adjusted annual income
$150,000 - $21,045 = $128,954
Taxes on $128,954 (30%)
$38,686
Your old tax bill
$45,000
Your new tax bill
$38,686
Estimated tax savings
$6,313
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