BNBCalc Short Term Rental Investment Analysis 2055 Allentown Road, Hatfield, Pennsylvania 19440, United States

4 bed • 2.5 bath • 8 guests • $649,000

BNB

Calc

Annual Revenue

$71,518

Profit (Cash Flow)

$5,362

Cap Rate

7.6%

Annual Revenue

$71,518

AirDNA projects $321/night at 61% occupancy ($71,518).

BNB Calc projects a 61% occupancy rate, $321 rate per night.

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

Return Metrics

3.35% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,361	$10,723	$16,084	$21,446	$26,807	$53,615	$160,846
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$519,200	$519,200	$519,200	$519,200	$519,200	$519,200	$519,200
Down Payment	$129,800	$129,800	$129,800	$129,800	$129,800	$129,800	$129,800
Property Appreciation	$19,470	$39,524	$60,179	$81,455	$103,368	$223,201	$926,293
Total Return	$673,831	$699,247	$725,264	$751,901	$779,176	$925,817	$1,736,139

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.35%

Cap Rate

7.57%

Return on Investment

19.51%

2055 Allentown Rd Hatfield, Pennsylvania, 19440-3708

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $3,113/mo

Inquire about this property

Contact Agent

$71,518

Annual Revenue

AirDNA projects $321/night at 61% occupancy ($71,518.42).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,362

Profit

Revenue

$71,518

Operating Expenses

$22,377

Operating Income

$49,141

Mortgage & Taxes

$43,779

Profit (Cash Flow)

$5,362

$159,895

Cash Investment

Down Payment

$129,800

Renos & Furnishing

$10,625

Closing Costs

$19,470

Total

$159,895

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.35%

Cap Rate

7.57%

Return on Investment

19.51%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$30,802

Deductible property tax

$6,425

Your total deduction

$135,718

Your adjusted annual income

$150,000 - $135,718 = $14,282

Taxes on $14,282 (30%)

$4,285

Your old tax bill

$45,000

Your new tax bill

$4,285

Estimated tax savings

$40,715