BNBCalc.com Investment Analysis Report of 220 Eagles View Dr, Clifton Township, PA 18424, USA

3 bed • 2 bath • 8 guests • $315,000

BNB

Calc

Return Metrics

28.49% 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

28.49%

Cap Rate

13.48%

Return on Investment

44.89%

Annual Revenue

$67,373

AirDNA projects $401/night at 46% occupancy ($67,372).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,074

Annual Expenses

$24,886

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,445

Property Insurance

$150

HOA

$184

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$561

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$12,053

Deductible property tax

$3,465

Est. Depreciation Value

$150,518

Profit on this property

$42,486

Your total deduction

$123,549

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,549)

$26,451

Your old tax bill

$45,000

Your new tax bill

$7,935

Estimated tax savings

$37,065

220 Eagles View Dr

Pennsylvania, 18424

3 bed • 2 bath • 8 guests • $315,000

Annual Revenue

$67,373

Profit (Cash Flow)

$23,070

Cap Rate

13.5%

Annual Revenue

$67,373

AirDNA projects $401/night at 46% occupancy ($67,373)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.49% 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

28.49%

Cap Rate

13.48%

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

$12,053

Deductible property tax

$3,465

Your total deduction

$20,957

Your adjusted annual income

$150,000 - $20,957 = $129,043

Taxes on $129,043 (30%)

$38,713

Your old tax bill

$45,000

Your new tax bill

$38,713

Estimated tax savings

$6,287

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