BNBCalc Short Term Rental Investment Analysis 106 Cardinal Road, Gouldsboro, Pennsylvania 18424, United States

4 bed • 4 bath • 12 guests • $449,900

BNB

Calc

Annual Revenue

$72,187

Profit (Cash Flow)

-$3,293

Cap Rate

6.0%

Annual Revenue

$72,187

AirDNA projects $444/night at 57% occupancy ($92,435). Airbtics projects $324/night at 61% occupancy ($72,186). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $324 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,422	$79,316	$86,218	$96,567
Occupancy	43%	60%	66%	96%
Nightly Rate	$223	$280	$383	$464

Seasonality (Profit by Month)

Return Metrics

-2.87% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,293	-$6,586	-$9,879	-$13,172	-$16,465	-$32,930	-$98,790
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,419	$9,112	$14,094	$19,383	$24,998	$58,718	$359,920
Down Payment	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980
Property Appreciation	$13,497	$27,398	$41,717	$56,466	$71,657	$154,727	$642,125
Total Return	$104,603	$119,905	$135,913	$152,657	$170,171	$270,496	$993,235

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.87%

Cap Rate

6.01%

Return on Investment

12.77%

106 Cardinal Dr Pennsylvania, 18424

4 bed • 4 bath • 12 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$436,400

Zestimate

$72,187

Annual Revenue

BNBCalc predicts this property will get $324 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$3,293

Profit

Revenue

$72,187

Operating Expenses

$45,131

Operating Income

$27,056

Mortgage & Taxes

$30,349

Profit (Cash Flow)

-$3,293

$114,477

Cash Investment

Down Payment

$89,980

Renos & Furnishing

$11,000

Closing Costs

$13,497

Total

$114,477

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.87%

Cap Rate

6.01%

Return on Investment

12.77%

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

$21,353

Deductible property tax

$4,454

Your total deduction

$49,382

Your adjusted annual income

$150,000 - $49,382 = $100,618

Taxes on $100,618 (30%)

$30,185

Your old tax bill

$45,000

Your new tax bill

$30,185

Estimated tax savings

$14,815

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