Wedge Rd Pennsylvania, 18436
4 bed • 3 bath • 12 guests • $425,000
Annual Revenue
$84,196
Profit (Cash Flow)
$26,019
Cap Rate
14.0%
Annual Revenue
AirDNA projects $452/night at 51% occupancy ($84,196)
Occupancy Rate
Avg Daily Rate
Return Metrics
64.24% 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
64.24%
Cap Rate
14.01%
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
$24,205
Deductible property tax
$4,208
Your total deduction
$33,366
Your adjusted annual income
$150,000 - $33,366 = $116,634
Taxes on $116,634 (30%)
$34,990
Your old tax bill
$45,000
Your new tax bill
$34,990
Estimated tax savings
$10,010
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