BNBCalc.com Investment Analysis Report of 1614 Cotswald Rd, Tobyhanna, PA 18466, USA

5 bed • 2 bath • 10 guests • $260,000

BNB

Calc

Return Metrics

29.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.33%

Cap Rate

11.57%

Return on Investment

61.86%

Annual Revenue

$50,331

AirDNA projects $456/night at 47% occupancy ($78,279).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,685

Annual Expenses

$20,223

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,119

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$419

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

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

$14,654

Deductible property tax

$2,574

Est. Depreciation Value

$127,747

Profit on this property

$30,108

Your total deduction

$114,867

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,867)

$35,133

Your old tax bill

$45,000

Your new tax bill

$10,540

Estimated tax savings

$34,460

1614 Cotswald Rd Tobyhanna, Pennsylvania, 18466-4096

5 bed • 2 bath • 10 guests • $260,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,331

Profit (Cash Flow)

$9,768

Cap Rate

11.6%

Annual Revenue

$50,331

AirDNA projects $456/night at 47% occupancy ($78,279).

Occupancy Rate

Avg Daily Rate

Return Metrics

29.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.33%

Cap Rate

11.57%

Return on Investment

61.86%

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

$14,654

Deductible property tax

$2,574

Your total deduction

$27,731

Your adjusted annual income

$150,000 - $27,731 = $122,269

Taxes on $122,269 (30%)

$36,681

Your old tax bill

$45,000

Your new tax bill

$36,681

Estimated tax savings

$8,319

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