BNBCalc.com Investment Analysis Report of 110 Club House Cir, Pocono Pines, PA 18350, USA

4 bed • 3 bath • 10 guests • $600,090

BNB

Calc

Return Metrics

43.05% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

43.05%

Cap Rate

17.41%

Return on Investment

59.11%

Annual Revenue

$135,871

AirDNA projects $496/night at 54% occupancy ($97,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,612

Annual Expenses

$31,343

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,832

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,132

Management & Platform Fees

$340

Platform Fee (i.e. Airbnb)

$340

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$28,481

Deductible property tax

$5,941

Est. Depreciation Value

$283,260

Profit on this property

$104,528

Your total deduction

$213,154

So, your new taxable income is your previous income minus your total deduction ($150,000 - $213,154)

-$63,154

Your old tax bill

$45,000

Your new tax bill

-$18,946

Estimated tax savings

$63,946

110 Club House Cir

Pocono Pines, Pennsylvania, 18350

4 bed • 3 bath • 10 guests • $600,090

Annual Revenue

$135,871

Profit (Cash Flow)

$64,052

Cap Rate

17.4%

Annual Revenue

$135,871

AirDNA projects $496/night at 54% occupancy ($97,827)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.05% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

43.05%

Cap Rate

17.41%

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 estimated deduction will be...

Deductible mortgage interest

$28,481

Deductible property tax

$5,941

Your total deduction

$20,150

Your adjusted annual income

$150,000 - $20,150 = $129,850

Taxes on $129,850 (30%)

$38,955

Your old tax bill

$45,000

Your new tax bill

$38,955

Estimated tax savings

$6,045

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