BNBCalc.com Investment Analysis Report of 180 Linden Loop, Pocono Summit, PA 18346, USA

3 bed • 1.5 bath • 8 guests • $399,000

BNB

Calc

Return Metrics

34.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

34.4%

Cap Rate

15.37%

Return on Investment

50.27%

Annual Revenue

$86,256

AirDNA projects $492/night at 48% occupancy ($86,256).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,074

Annual Expenses

$24,893

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,419

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$719

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$189,125

Profit on this property

$61,363

Your total deduction

$150,649

So, your new taxable income is your previous income minus your total deduction ($150,000 - $150,649)

-$649

Your old tax bill

$45,000

Your new tax bill

-$195

Estimated tax savings

$45,195

180 Linden Loop

Pocono Summit, Pennsylvania, 18346

3 bed • 1.5 bath • 8 guests • $399,000

Annual Revenue

$86,256

Profit (Cash Flow)

$34,459

Cap Rate

15.4%

Annual Revenue

$86,256

AirDNA projects $492/night at 48% occupancy ($86,256)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.4%

Cap Rate

15.37%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$21,771

Your adjusted annual income

$150,000 - $21,771 = $128,229

Taxes on $128,229 (30%)

$38,469

Your old tax bill

$45,000

Your new tax bill

$38,469

Estimated tax savings

$6,531

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