BNBCalc.com Investment Analysis Report of 190 Westcolang Rd, Lackawaxen, PA 18435, USA

3 bed • 2 bath • 8 guests • $189,000

BNB

Calc

Return Metrics

43.91% 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

43.91%

Cap Rate

18.81%

Return on Investment

58.39%

Annual Revenue

$56,606

AirDNA projects $369/night at 42% occupancy ($56,605).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,753

Annual Expenses

$21,039

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,172

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$472

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$8,970

Deductible property tax

$1,871

Est. Depreciation Value

$92,487

Profit on this property

$35,567

Your total deduction

$67,761

So, your new taxable income is your previous income minus your total deduction ($150,000 - $67,761)

$82,239

Your old tax bill

$45,000

Your new tax bill

$24,672

Estimated tax savings

$20,328

190 Westcolang Rd Lackawaxen, Pennsylvania, 18435

3 bed • 2 bath • 8 guests • $189,000

Annual Revenue

$56,606

Profit (Cash Flow)

$22,823

Cap Rate

18.8%

Annual Revenue

$56,606

AirDNA projects $369/night at 42% occupancy ($56,606)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.91% 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

43.91%

Cap Rate

18.81%

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

$8,970

Deductible property tax

$1,871

Your total deduction

$4,683

Your adjusted annual income

$150,000 - $4,683 = $145,317

Taxes on $145,317 (30%)

$43,595

Your old tax bill

$45,000

Your new tax bill

$43,595

Estimated tax savings

$1,405

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