BNBCalc.com Investment Analysis Report of 236 Spring Cir, Factoryville, PA 18419, USA

3 bed • 3 bath • 14 guests • $550,000

BNB

Calc

Return Metrics

49.16% 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

49.16%

Cap Rate

18.83%

Return on Investment

65.36%

Annual Revenue

$134,793

AirDNA projects $605/night at 61% occupancy ($134,793).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,600

Annual Expenses

$31,203

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,823

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,123

Management & Platform Fees

$337

Platform Fee (i.e. Airbnb)

$337

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$258,910

Profit on this property

$103,590

Your total deduction

$186,869

So, your new taxable income is your previous income minus your total deduction ($150,000 - $186,869)

-$36,869

Your old tax bill

$45,000

Your new tax bill

-$11,061

Estimated tax savings

$56,061

236 Spring Cir Factoryville, Pennsylvania, 18419

3 bed • 3 bath • 14 guests • $550,000

Annual Revenue

$134,793

Profit (Cash Flow)

$66,498

Cap Rate

18.8%

Annual Revenue

$134,793

AirDNA projects $605/night at 61% occupancy ($134,793)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.16% 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

49.16%

Cap Rate

18.83%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$10,469

Your adjusted annual income

$150,000 - $10,469 = $139,531

Taxes on $139,531 (30%)

$41,859

Your old tax bill

$45,000

Your new tax bill

$41,859

Estimated tax savings

$3,141

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