504 Cheltenham Ct Lititz, Pennsylvania, 17543-6633
4 bed • 3.5 bath • 10 guests
Est. $3,837/mo
Inquire about this property
Contact Agent
$65,320
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$10,217
Profit
Revenue
$65,320
Operating Expenses
$21,572
Operating Income
$43,749
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$10,217
$194,875
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$10,875
Closing Costs
$24,000
Total
$194,875
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.24%
Cap Rate
5.46%
STR 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 est deduction will be...
Deductible mortgage interest
$37,969
Deductible property tax
$7,920
Your total deduction
$90,972
Your adjusted annual income
$150,000 - $90,972 = $59,028
Taxes on $59,028 (30%)
$17,708
Your old tax bill
$45,000
Your new tax bill
$17,708
Estimated tax savings
$27,292
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com