BNBCalc Short Term Rental Investment Analysis 190 Westcolang Rd, Lackawaxen, PA 18435, USA

3 bed • 2 bath • 8 guests • $189,000

BNB

Calc

Annual Revenue

$56,606

Profit (Cash Flow)

$23,417

Cap Rate

19.1%

Annual Revenue

$56,606

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

BNB Calc projects a 42% occupancy rate, $369 rate per night.

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

Return Metrics

45.05% 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)	$23,417	$46,834	$70,252	$93,669	$117,087	$234,174	$702,523
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$151,200	$151,200	$151,200	$151,200	$151,200	$151,200	$151,200
Down Payment	$37,800	$37,800	$37,800	$37,800	$37,800	$37,800	$37,800
Property Appreciation	$5,670	$11,510	$17,525	$23,721	$30,102	$65,000	$269,752
Total Return	$218,087	$247,345	$276,777	$306,390	$336,190	$488,174	$1,161,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.05%

Cap Rate

19.13%

Return on Investment

59.54%

190 Westcolang Rd Lackawaxen, Pennsylvania, 18435

3 bed • 2 bath • 8 guests

Purchase Price

Est. $907/mo

Inquire about this property

Contact Agent

$56,606

Annual Revenue

Projected nightly rate is $369/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,417

Profit

Revenue

$56,606

Operating Expenses

$20,439

Operating Income

$36,167

Mortgage & Taxes

$12,749

Profit (Cash Flow)

$23,417

$51,970

Cash Investment

Down Payment

$37,800

Renos & Furnishing

$8,500

Closing Costs

$5,670

Total

$51,970

DSCR Ratio

Strong

2.84

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.05%

Cap Rate

19.13%

Return on Investment

59.54%

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

$8,970

Deductible property tax

$1,871

Your total deduction

-$3,521

Your adjusted annual income

$150,000 - -$3,521 = $153,521

Taxes on $153,521 (30%)

$46,056

Your old tax bill

$45,000

Your new tax bill

$46,056

Estimated tax savings

-$1,056

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