BNBCalc.com Investment Analysis Report of 239 Selig Rd, Pocono Lake, PA 18347, USA

4 bed • 2 bath • 10 guests • $330,000

BNB

Calc

Return Metrics

41.47% 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

41.47%

Cap Rate

17.01%

Return on Investment

57.57%

Annual Revenue

$82,180

AirDNA projects $459/night at 50% occupancy ($83,823).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,170

Annual Expenses

$26,043

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,505

Property Insurance

$150

HOA

$120

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$685

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$12,574

Deductible property tax

$3,630

Est. Depreciation Value

$158,706

Profit on this property

$56,137

Your total deduction

$118,773

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,773)

$31,227

Your old tax bill

$45,000

Your new tax bill

$9,368

Estimated tax savings

$35,632

239 Selig Rd

Pennsylvania, 18347-7813

4 bed • 2 bath • 10 guests • $330,000

Annual Revenue

$82,180

Profit (Cash Flow)

$35,833

Cap Rate

17.0%

Annual Revenue

$82,180

AirDNA projects $459/night at 50% occupancy ($83,823)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.47% 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

41.47%

Cap Rate

17.01%

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

$12,574

Deductible property tax

$3,630

Your total deduction

$10,581

Your adjusted annual income

$150,000 - $10,581 = $139,419

Taxes on $139,419 (30%)

$41,826

Your old tax bill

$45,000

Your new tax bill

$41,826

Estimated tax savings

$3,174

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