BNBCalc Short Term Rental Investment Analysis 128 Sundance Dr, Pocono Lake, PA 18347, USA

3 bed • 1 bath • 10 guests • $249,500

BNB

Calc

Annual Revenue

$63,943

Profit (Cash Flow)

$24,438

Cap Rate

16.0%

Annual Revenue

$63,943

AirDNA projects $287/night at 61% occupancy ($63,943).

BNB Calc projects a 61% occupancy rate, $287 rate per night.

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

Return Metrics

37.23% 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)	$24,437	$48,875	$73,313	$97,751	$122,189	$244,378	$733,134
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,600	$199,600	$199,600	$199,600	$199,600	$199,600	$199,600
Down Payment	$49,900	$49,900	$49,900	$49,900	$49,900	$49,900	$49,900
Property Appreciation	$7,485	$15,194	$23,135	$31,314	$39,738	$85,807	$356,101
Total Return	$281,422	$313,570	$345,948	$378,565	$411,427	$579,685	$1,338,736

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.23%

Cap Rate

15.97%

Return on Investment

53.22%

128 Sundance Dr Pennsylvania, 18347-7924

3 bed • 1 bath • 10 guests

Purchase Price

Est. $1,197/mo

Inquire about this property

Contact Agent

$63,943

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,438

Profit

Revenue

$63,943

Operating Expenses

$24,093

Operating Income

$39,851

Mortgage & Taxes

$15,413

Profit (Cash Flow)

$24,438

$65,635

Cash Investment

Down Payment

$49,900

Renos & Furnishing

$8,250

Closing Costs

$7,485

Total

$65,635

DSCR Ratio

Strong

2.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.23%

Cap Rate

15.97%

Return on Investment

53.22%

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

$9,586

Deductible property tax

$2,745

Your total deduction

$855

Your adjusted annual income

$150,000 - $855 = $149,145

Taxes on $149,145 (30%)

$44,743

Your old tax bill

$45,000

Your new tax bill

$44,743

Estimated tax savings

$257

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