150 Sawmill Rd
Greentown, Pennsylvania, 18426
4 bed • 3 bath • 8 guests • $299,000
Annual Revenue
$77,571
Profit (Cash Flow)
$33,646
Cap Rate
18.0%
Annual Revenue
AirDNA projects $518/night at 41% occupancy ($77,571)
Occupancy Rate
Avg Daily Rate
Return Metrics
42.31% 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
42.31%
Cap Rate
17.99%
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
$14,191
Deductible property tax
$2,960
Your total deduction
$9,351
Your adjusted annual income
$150,000 - $9,351 = $140,649
Taxes on $140,649 (30%)
$42,195
Your old tax bill
$45,000
Your new tax bill
$42,195
Estimated tax savings
$2,805
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