BNBCalc Short Term Rental Investment Analysis 113 Shawnee Dr, Pocono Lake, PA 18347, USA

3 bed • 1 bath • 8 guests • $254,500

BNB

Calc

Report by:

mikereeser23@gmail.com

Annual Revenue

$48,519

Profit (Cash Flow)

$10,680

Cap Rate

10.4%

Annual Revenue

$48,519

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

BNB Calc projects a 54% occupancy rate, $246 rate per night.

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

Return Metrics

15.99% 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)	$10,680	$21,360	$32,040	$42,720	$53,400	$106,801	$320,405
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,063	$6,281	$9,659	$13,205	$16,930	$38,539	$203,599
Down Payment	$50,900	$50,900	$50,900	$50,900	$50,900	$50,900	$50,900
Property Appreciation	$7,635	$15,499	$23,599	$31,941	$40,535	$87,526	$363,238
Total Return	$72,279	$94,040	$116,198	$138,768	$161,766	$283,767	$938,143

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.99%

Cap Rate

10.38%

Return on Investment

32.01%

113 Shawnee Dr Pennsylvania, 18347

3 bed • 1 bath • 8 guests

Purchase Price

Est. $1,221/mo

Inquire about this property

Contact Agent

$48,519

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,680

Profit

Revenue

$48,519

Operating Expenses

$22,087

Operating Income

$26,432

Mortgage & Taxes

$15,751

Profit (Cash Flow)

$10,680

$66,785

Cash Investment

Down Payment

$50,900

Renos & Furnishing

$8,250

Closing Costs

$7,635

Total

$66,785

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.99%

Cap Rate

10.38%

Return on Investment

32.01%

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

$9,819

Deductible property tax

$2,800

Your total deduction

$15,108

Your adjusted annual income

$150,000 - $15,108 = $134,892

Taxes on $134,892 (30%)

$40,468

Your old tax bill

$45,000

Your new tax bill

$40,468

Estimated tax savings

$4,532

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