BNBCalc Short Term Rental Investment Analysis 1242 Shadblow Rd, Pocono Summit, PA 18346, USA

3 bed • 2 bath • 6 guests • $269,000

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$84,737

Profit (Cash Flow)

$48,375

Cap Rate

25.5%

Annual Revenue

$84,737

AirDNA projects $400/night at 58% occupancy ($84,736).

BNB Calc projects a 57.99999999999999% occupancy rate, $400 rate per night.

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

Return Metrics

68.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,374	$96,749	$145,124	$193,498	$241,873	$483,747	$1,451,242
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,186	$4,530	$7,043	$9,738	$12,628	$30,531	$215,199
Down Payment	$53,800	$53,800	$53,800	$53,800	$53,800	$53,800	$53,800
Property Appreciation	$8,070	$16,382	$24,943	$33,761	$42,844	$92,513	$383,933
Total Return	$112,430	$171,461	$230,911	$290,799	$351,147	$660,592	$2,104,175

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.74%

Cap Rate

25.47%

Return on Investment

83.31%

1242 Shadblow Rd Pocono Summit, Pennsylvania, 18346-7735

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,290/mo

Inquire about this property

Contact Agent

Pocono Summit

Zoning

Laws

$84,737

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,375

Profit

Revenue

$84,737

Operating Expenses

$16,222

Operating Income

$68,515

Mortgage & Taxes

$20,140

Profit (Cash Flow)

$48,375

$70,370

Cash Investment

Down Payment

$53,800

Renos & Furnishing

$8,500

Closing Costs

$8,070

Total

$70,370

DSCR Ratio

Strong

3.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

68.74%

Cap Rate

25.47%

Return on Investment

83.31%

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

$14,924

Deductible property tax

$2,959

Your total deduction

-$20,093

Your adjusted annual income

$150,000 - -$20,093 = $170,093

Taxes on $170,093 (30%)

$51,028

Your old tax bill

$45,000

Your new tax bill

$51,028

Estimated tax savings

-$6,028

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