BNBCalc.com Investment Analysis Report of 15 Pineknoll Dr, Lake Harmony, PA 18624, USA

5 bed • 3 bath • 10 guests • $900,000

BNB

Calc

Return Metrics

3.05% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.05%

Cap Rate

7.49%

Return on Investment

19.36%

Annual Revenue

$93,214

AirDNA projects $543/night at 47% occupancy ($93,213).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,150

Annual Expenses

$25,798

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,477

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$777

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,668

Profit on this property

$67,416

Your total deduction

$406,877

So, your new taxable income is your previous income minus your total deduction ($150,000 - $406,877)

-$256,877

Your old tax bill

$45,000

Your new tax bill

-$77,063

Estimated tax savings

$122,063

property-location

15 Pineknoll Dr Lake Harmony, Pennsylvania, 18624

5 bed • 3 bath • 10 guests • $900,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$93,214

Profit (Cash Flow)

$6,708

Cap Rate

7.5%

Annual Revenue

$93,214

AirDNA projects $543/night at 47% occupancy ($93,213).

Occupancy Rate

Avg Daily Rate

Return Metrics

3.05% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.05%

Cap Rate

7.49%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$118,925

Your adjusted annual income

$150,000 - $118,925 = $31,075

Taxes on $31,075 (30%)

$9,323

Your old tax bill

$45,000

Your new tax bill

$9,323

Estimated tax savings

$35,677

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 recomend LearnLikeACPA.com