BNBCalc.com Investment Analysis Report of 124 Burnshaw Ln, Albrightsville, PA 18210, USA

4 bed • 3 bath • 10 guests • $409,000

BNB

Calc

Return Metrics

22.35% 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

22.35%

Cap Rate

12.15%

Return on Investment

38.41%

Annual Revenue

$72,873

AirDNA projects $344/night at 58% occupancy ($72,873).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,929

Annual Expenses

$23,154

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,307

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$607

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$17,120

Deductible property tax

$4,499

Est. Depreciation Value

$195,251

Profit on this property

$49,720

Your total deduction

$167,150

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,150)

-$17,150

Your old tax bill

$45,000

Your new tax bill

-$5,145

Estimated tax savings

$50,145

124 Burnshaw Ln

Albrightsville, Pennsylvania, 18210-3529

4 bed • 3 bath • 10 guests • $409,000

Annual Revenue

$72,873

Profit (Cash Flow)

$23,428

Cap Rate

12.2%

Annual Revenue

$72,873

AirDNA projects $344/night at 58% occupancy ($72,873)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.35% 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

22.35%

Cap Rate

12.15%

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

$17,120

Deductible property tax

$4,499

Your total deduction

$34,071

Your adjusted annual income

$150,000 - $34,071 = $115,929

Taxes on $115,929 (30%)

$34,779

Your old tax bill

$45,000

Your new tax bill

$34,779

Estimated tax savings

$10,221

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