BNBCalc.com Investment Analysis Report of 235 Warkes Rd, Pocono Lake, PA 18347, USA

3 bed • 2 bath • 10 guests • $280,000

BNB

Calc

Return Metrics

-10.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-10.04%

Cap Rate

4.12%

Return on Investment

5.25%

Annual Revenue

$29,008

AirDNA projects $354/night at 55% occupancy ($71,113).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,454

Annual Expenses

$17,451

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$942

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$242

Management & Platform Fees

$73

Platform Fee (i.e. Airbnb)

$73

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

$13,289

Deductible property tax

$2,772

Est. Depreciation Value

$134,398

Profit on this property

$11,557

Your total deduction

$138,902

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,902)

$11,098

Your old tax bill

$45,000

Your new tax bill

$3,329

Estimated tax savings

$41,671

235 Warkes Rd Pennsylvania, 18347-7949

3 bed • 2 bath • 10 guests • $280,000

Annual Revenue

$29,008

Profit (Cash Flow)

-$7,319

Cap Rate

4.1%

Annual Revenue

$29,008

AirDNA projects $354/night at 55% occupancy ($71,113)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.04%

Cap Rate

4.12%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$47,286

Your adjusted annual income

$150,000 - $47,286 = $102,714

Taxes on $102,714 (30%)

$30,814

Your old tax bill

$45,000

Your new tax bill

$30,814

Estimated tax savings

$14,186

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