BNBCalc Short Term Rental Investment Analysis 1034 Country Place Drive, Tobyhanna, PA, USA

3 bed • 2 bath • 8 guests • $190,000

BNB

Calc

Annual Revenue

$59,316

Profit (Cash Flow)

$21,910

Cap Rate

20.3%

Annual Revenue

$59,316

AirDNA projects $290/night at 51% occupancy ($54,019).

BNB Calc projects a 56% occupancy rate, $290 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

65.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,910	$43,820	$65,730	$87,640	$109,551	$219,102	$657,307
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,687	$3,499	$5,445	$7,535	$9,779	$23,747	$171,000
Down Payment	$19,000	$19,000	$19,000	$19,000	$19,000	$19,000	$19,000
Property Appreciation	$5,700	$11,571	$17,618	$23,846	$30,262	$65,344	$271,179
Total Return	$48,297	$77,891	$107,794	$138,023	$168,592	$327,193	$1,118,487

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.99%

Cap Rate

20.27%

Return on Investment

88.24%

1034 Country Pl Dr Tobyhanna, Pennsylvania, 18466-7953

3 bed • 2 bath • 8 guests

Purchase Price

Est. $911/mo

Inquire about this property

Contact Agent

$59,316

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,910

Profit

Revenue

$59,316

Operating Expenses

$20,791

Operating Income

$38,525

Mortgage & Taxes

$16,614

Profit (Cash Flow)

$21,910

$33,200

Cash Investment

Down Payment

$19,000

Renos & Furnishing

$8,500

Closing Costs

$5,700

Total

$33,200

DSCR Ratio

Strong

2.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

65.99%

Cap Rate

20.27%

Return on Investment

88.24%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$12,116

Deductible property tax

$1,900

Your total deduction

-$2,594

Your adjusted annual income

$150,000 - -$2,594 = $152,594

Taxes on $152,594 (30%)

$45,778

Your old tax bill

$45,000

Your new tax bill

$45,778

Estimated tax savings

-$778

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com