190 Westcolang Rd
Lackawaxen, Pennsylvania, 18435
3 bed • 2 bath • 8 guests • $189,000
Annual Revenue
$56,606
Profit (Cash Flow)
$22,823
Cap Rate
18.8%
Annual Revenue
AirDNA projects $369/night at 42% occupancy ($56,606)
Occupancy Rate
Avg Daily Rate
Return Metrics
43.91% 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
43.91%
Cap Rate
18.81%
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
$8,970
Deductible property tax
$1,871
Your total deduction
$4,683
Your adjusted annual income
$150,000 - $4,683 = $145,317
Taxes on $145,317 (30%)
$43,595
Your old tax bill
$45,000
Your new tax bill
$43,595
Estimated tax savings
$1,405
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