BNBCalc Short Term Rental Investment Analysis 1039 Hornbeam Rd, Newfoundland, PA 18445, USA

4 bed • 3 bath • 8 guests • $280,000

BNB

Calc

Annual Revenue

$72,271

Profit (Cash Flow)

$30,908

Cap Rate

17.8%

Annual Revenue

$72,271

AirDNA projects $421/night at 47% occupancy ($72,270).

BNB Calc projects a 47% occupancy rate, $421 rate per night.

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

Return Metrics

41.12% 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)	$30,907	$61,815	$92,723	$123,630	$154,538	$309,077	$927,231
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$319,307	$358,867	$398,686	$438,773	$479,135	$685,373	$1,606,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.12%

Cap Rate

17.78%

Return on Investment

55.96%

1039 Hornbeam Rd Newfoundland, Pennsylvania, 18445-7801

4 bed • 3 bath • 8 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

$72,271

Annual Revenue

Projected nightly rate is $421/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,908

Profit

Revenue

$72,271

Operating Expenses

$22,475

Operating Income

$49,796

Mortgage & Taxes

$18,888

Profit (Cash Flow)

$30,908

$75,150

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$10,750

Closing Costs

$8,400

Total

$75,150

DSCR Ratio

Strong

2.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.12%

Cap Rate

17.78%

Return on Investment

55.96%

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

$13,289

Deductible property tax

$2,772

Your total deduction

-$1,685

Your adjusted annual income

$150,000 - -$1,685 = $151,685

Taxes on $151,685 (30%)

$45,506

Your old tax bill

$45,000

Your new tax bill

$45,506

Estimated tax savings

-$506

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