Philadelphia Ave Feasterville-Trevose, Pennsylvania, 19053
1 bed • 1 bath • 5 guests • $300
Annual Revenue
$26,590
Profit (Cash Flow)
$9,441
Cap Rate
3151.0%
Annual Revenue
AirDNA projects $104/night at 70% occupancy ($26,590)
Occupancy Rate
Avg Daily Rate
Return Metrics
218.59% 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
218.59%
Cap Rate
3,151.03%
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
$14
Deductible property tax
$3
Your total deduction
-$8,576
Your adjusted annual income
$150,000 - -$8,576 = $158,576
Taxes on $158,576 (30%)
$47,573
Your old tax bill
$45,000
Your new tax bill
$47,573
Estimated tax savings
-$2,573
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