BNBCalc.com Investment Analysis Report of 216 Bennett St, Exeter, PA 18643, USA

5 bed • 2 bath • 10 guests • $279,900

BNB

Calc

Return Metrics

11.41% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.41%

Cap Rate

9.88%

Return on Investment

25.91%

Annual Revenue

$47,511

AirDNA projects $271/night at 48% occupancy ($47,510).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,655

Annual Expenses

$19,856

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,096

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$396

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$13,284

Deductible property tax

$2,771

Est. Depreciation Value

$136,912

Profit on this property

$27,655

Your total deduction

$125,313

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,313)

$24,687

Your old tax bill

$45,000

Your new tax bill

$7,406

Estimated tax savings

$37,594

216 Bennett St Exeter, Pennsylvania, 18643-1209

5 bed • 2 bath • 10 guests • $279,900

Annual Revenue

$47,511

Profit (Cash Flow)

$8,779

Cap Rate

9.9%

Annual Revenue

$47,511

AirDNA projects $271/night at 48% occupancy ($47,511)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.41% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.41%

Cap Rate

9.88%

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

$13,284

Deductible property tax

$2,771

Your total deduction

$31,936

Your adjusted annual income

$150,000 - $31,936 = $118,064

Taxes on $118,064 (30%)

$35,419

Your old tax bill

$45,000

Your new tax bill

$35,419

Estimated tax savings

$9,581

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