BNBCalc.com Investment Analysis Report of 113 Longview Dr, Lake Harmony, PA 18624, USA

4 bed • 3 bath • 10 guests • $599,000

BNB

Calc

Return Metrics

14.8% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.8%

Cap Rate

10.41%

Return on Investment

30.86%

Annual Revenue

$87,439

AirDNA projects $532/night at 45% occupancy ($87,439).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,087

Annual Expenses

$25,047

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,429

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$729

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

Property Manager Fee

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

$28,429

Deductible property tax

$5,930

Est. Depreciation Value

$282,758

Profit on this property

$62,392

Your total deduction

$254,725

So, your new taxable income is your previous income minus your total deduction ($150,000 - $254,725)

-$104,725

Your old tax bill

$45,000

Your new tax bill

-$31,417

Estimated tax savings

$76,417

113 Longview Dr Lake Harmony, Pennsylvania, 18624

4 bed • 3 bath • 10 guests • $599,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$87,439

Profit (Cash Flow)

$21,988

Cap Rate

10.4%

Annual Revenue

$87,439

AirDNA projects $532/night at 45% occupancy ($87,439).

Occupancy Rate

Avg Daily Rate

Return Metrics

14.8% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.8%

Cap Rate

10.41%

Return on Investment

30.86%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$62,062

Your adjusted annual income

$150,000 - $62,062 = $87,938

Taxes on $87,938 (30%)

$26,381

Your old tax bill

$45,000

Your new tax bill

$26,381

Estimated tax savings

$18,619

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 recomend LearnLikeACPA.com