BNBCalc Short Term Rental Investment Analysis 113 Longview Dr, Lake Harmony, PA 18624, USA

4 bed • 3 bath • 10 guests • $599,000

BNB

Calc

Annual Revenue

$87,439

Profit (Cash Flow)

$22,586

Cap Rate

10.5%

Annual Revenue

$87,439

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

BNB Calc projects a 45% occupancy rate, $532 rate per night.

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

Return Metrics

15.2% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,585	$45,171	$67,756	$90,342	$112,928	$225,856	$677,569
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$639,555	$680,650	$722,300	$764,522	$807,333	$1,030,862	$2,131,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.2%

Cap Rate

10.51%

Return on Investment

31.26%

113 Longview Dr Lake Harmony, Pennsylvania, 18624

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,873/mo

Inquire about this property

Contact Agent

$87,439

Annual Revenue

Projected nightly rate is $532/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,586

Profit

Revenue

$87,439

Operating Expenses

$24,447

Operating Income

$62,992

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$22,586

$148,520

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$10,750

Closing Costs

$17,970

Total

$148,520

DSCR Ratio

Strong

1.56

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.2%

Cap Rate

10.51%

Return on Investment

31.26%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$38,240

Your adjusted annual income

$150,000 - $38,240 = $111,760

Taxes on $111,760 (30%)

$33,528

Your old tax bill

$45,000

Your new tax bill

$33,528

Estimated tax savings

$11,472

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