128 Sundance Dr
Pennsylvania, 18347-7924
3 bed • 1 bath • 10 guests • $249,500
Annual Revenue
$63,943
Profit (Cash Flow)
$24,443
Cap Rate
16.0%
Annual Revenue
AirDNA projects $287/night at 61% occupancy ($63,943)
Occupancy Rate
Avg Daily Rate
Return Metrics
37.24% 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
37.24%
Cap Rate
15.97%
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
$9,586
Deductible property tax
$2,745
Your total deduction
$10,732
Your adjusted annual income
$150,000 - $10,732 = $139,268
Taxes on $139,268 (30%)
$41,781
Your old tax bill
$45,000
Your new tax bill
$41,781
Estimated tax savings
$3,219
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