97 Norton Dr
Pennsylvania, 18424
4 bed • 3 bath • 10 guests • $375,000
Annual Revenue
$66,342
Profit (Cash Flow)
$18,742
Cash on Cash Return
19.3%
Annual Revenue
AirDNA projects $478/night at 38% occupancy ($66,342).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.32% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.32%
Cap Rate
11.74%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$39,463
Your adjusted annual income
$150,000 - $39,463 = $110,536
Taxes on $110,536 (30%)
$33,160
Your old tax bill
$45,000
Your new tax bill
$33,160
Estimated tax savings
$11,839
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