216 Bennett St
Exeter, Pennsylvania, 18643-1209
5 bed • 2 bath • 10 guests • $279,900
Annual Revenue
$47,511
Profit (Cash Flow)
$8,779
Cap Rate
9.9%
Annual Revenue
AirDNA projects $271/night at 48% occupancy ($47,511)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.41% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.41%
Cap Rate
9.88%
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
$13,284
Deductible property tax
$2,771
Your total deduction
$31,936
Your adjusted annual income
$150,000 - $31,936 = $118,064
Taxes on $118,064 (30%)
$35,419
Your old tax bill
$45,000
Your new tax bill
$35,419
Estimated tax savings
$9,581
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