BNBCalc.com Investment Analysis Report of 113 Shawnee Dr, Pocono Lake, PA 18347, USA

3 bed • 1 bath • 8 guests • $254,500

BNB

Calc

Return Metrics

16% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16%

Cap Rate

10.38%

Return on Investment

32.02%

Annual Revenue

$48,519

AirDNA projects $246/night at 54% occupancy ($48,519).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,841

Annual Expenses

$22,087

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,259

Property Insurance

$150

HOA

$155

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$404

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$9,819

Deductible property tax

$2,800

Est. Depreciation Value

$122,494

Profit on this property

$26,432

Your total deduction

$108,681

So, your new taxable income is your previous income minus your total deduction ($150,000 - $108,681)

$41,319

Your old tax bill

$45,000

Your new tax bill

$12,396

Estimated tax savings

$32,604

113 Shawnee Dr Pennsylvania, 18347

3 bed • 1 bath • 8 guests • $254,500

Annual Revenue

$48,519

Profit (Cash Flow)

$10,688

Cap Rate

10.4%

Annual Revenue

$48,519

AirDNA projects $246/night at 54% occupancy ($48,519)

Occupancy Rate

Avg Daily Rate

Return Metrics

16% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16%

Cap Rate

10.38%

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

$9,819

Deductible property tax

$2,800

Your total deduction

$25,173

Your adjusted annual income

$150,000 - $25,173 = $124,827

Taxes on $124,827 (30%)

$37,448

Your old tax bill

$45,000

Your new tax bill

$37,448

Estimated tax savings

$7,552

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