Chestnut Hill Dr
Lake Ariel, Pennsylvania, 18436
3 bed • 2 bath • 8 guests • $300,000
Annual Revenue
$47,576
Profit (Cash Flow)
$7,479
Cash on Cash Return
9.7%
Annual Revenue
AirDNA projects $334/night at 39% occupancy ($47,576).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.65% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.65%
Cap Rate
9.23%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$39,025
Your adjusted annual income
$150,000 - $39,025 = $110,974
Taxes on $110,974 (30%)
$33,292
Your old tax bill
$45,000
Your new tax bill
$33,292
Estimated tax savings
$11,707
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