BNBCalc Short Term Rental Investment Analysis 150 Sawmill Rd, Greentown, PA 18426, USA

4 bed • 3 bath • 8 guests • $299,000

BNB

Calc

Annual Revenue

$77,571

Profit (Cash Flow)

$34,237

Cap Rate

18.2%

Annual Revenue

$77,571

AirDNA projects $518/night at 41% occupancy ($77,570).

BNB Calc projects a 41% occupancy rate, $518 rate per night.

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

Return Metrics

43.05% 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)	$34,236	$68,473	$102,710	$136,947	$171,183	$342,367	$1,027,102
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$105,944	$152,538	$199,602	$247,156	$295,220	$544,022	$1,752,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.05%

Cap Rate

18.19%

Return on Investment

58.02%

150 Sawmill Rd Greentown, Pennsylvania, 18426

4 bed • 3 bath • 8 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

$77,571

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,237

Profit

Revenue

$77,571

Operating Expenses

$23,164

Operating Income

$54,406

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$34,237

$79,520

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$10,750

Closing Costs

$8,970

Total

$79,520

DSCR Ratio

Strong

2.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.05%

Cap Rate

18.19%

Return on Investment

58.02%

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

$14,191

Deductible property tax

$2,960

Your total deduction

-$3,132

Your adjusted annual income

$150,000 - -$3,132 = $153,132

Taxes on $153,132 (30%)

$45,940

Your old tax bill

$45,000

Your new tax bill

$45,940

Estimated tax savings

-$940

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