BNBCalc.com Investment Analysis Report of 132 Powderhorn Rd, Long Pond, PA 18334, USA

3 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

13.24% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.24%

Cap Rate

10.01%

Return on Investment

29.36%

Annual Revenue

$73,283

AirDNA projects $418/night at 49% occupancy ($74,809).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,934

Annual Expenses

$23,207

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,311

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$611

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$50,076

Your total deduction

$214,327

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,327)

-$64,327

Your old tax bill

$45,000

Your new tax bill

-$19,298

Estimated tax savings

$64,298

132 Powderhorn Rd Long Pond, Pennsylvania, 18334

3 bed • 2 bath • 8 guests • $500,000

Annual Revenue

$73,283

Profit (Cash Flow)

$16,356

Cap Rate

10.0%

Annual Revenue

$73,283

AirDNA projects $418/night at 49% occupancy ($74,809)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.24% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.24%

Cap Rate

10.01%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$53,719

Your adjusted annual income

$150,000 - $53,719 = $96,281

Taxes on $96,281 (30%)

$28,884

Your old tax bill

$45,000

Your new tax bill

$28,884

Estimated tax savings

$16,116

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