BNBCalc Short Term Rental Investment Analysis 211 Creek Run, East Stroudsburg, PA 18302, USA

3 bed • 2 bath • 8 guests • $345,000

BNB

Calc

Report by:

Greg Brocato

greg@travelonist.com

Annual Revenue

$93,776

Profit (Cash Flow)

$45,233

Cap Rate

19.9%

Annual Revenue

$93,776

AirDNA projects $395/night at 65% occupancy ($93,776).

BNB Calc projects a 65% occupancy rate, $395 rate per night.

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

Return Metrics

51.48% 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)	$45,232	$90,465	$135,698	$180,931	$226,164	$452,328	$1,356,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,389	$6,987	$10,807	$14,863	$19,169	$45,027	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$127,972	$187,463	$247,497	$308,095	$369,283	$685,007	$2,194,391

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.48%

Cap Rate

19.85%

Return on Investment

67.12%

211 Creek Run East Stroudsburg, Pennsylvania, 18302-8552

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,655/mo

Inquire about this property

Contact Agent

East Stroudsburg

Zoning

Laws

$93,776

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$45,233

Profit

Revenue

$93,776

Operating Expenses

$25,271

Operating Income

$68,505

Mortgage & Taxes

$23,273

Profit (Cash Flow)

$45,233

$87,850

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$8,500

Closing Costs

$10,350

Total

$87,850

DSCR Ratio

Strong

2.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.48%

Cap Rate

19.85%

Return on Investment

67.12%

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

$16,374

Deductible property tax

$3,415

Your total deduction

-$9,881

Your adjusted annual income

$150,000 - -$9,881 = $159,881

Taxes on $159,881 (30%)

$47,964

Your old tax bill

$45,000

Your new tax bill

$47,964

Estimated tax savings

-$2,964

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