9 Heath Ln Mount Pocono, Pennsylvania, 18344-1721
6 bed • 3 bath • 14 guests • $525,000
Annual Revenue
$160,328
Profit (Cash Flow)
$73,521
Cap Rate
21.7%
Annual Revenue
AirDNA projects $744/night at 59% occupancy ($160,328)
Occupancy Rate
Avg Daily Rate
Return Metrics
54.25% 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
54.25%
Cap Rate
21.71%
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
$31,235
Deductible property tax
$5,250
Your total deduction
$2,464
Your adjusted annual income
$150,000 - $2,464 = $147,536
Taxes on $147,536 (30%)
$44,261
Your old tax bill
$45,000
Your new tax bill
$44,261
Estimated tax savings
$739
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