BNBCalc.com Investment Analysis Report of 2511 Oak Cir, Hamlin, PA 18427, USA

3 bed • 2 bath • 8 guests • $260,000

BNB

Calc

Return Metrics

33.48% 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

33.48%

Cap Rate

15.53%

Return on Investment

48.64%

Annual Revenue

$62,165

AirDNA projects $370/night at 46% occupancy ($62,164).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,813

Annual Expenses

$21,761

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,218

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$518

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$125,187

Profit on this property

$40,403

Your total deduction

$99,697

So, your new taxable income is your previous income minus your total deduction ($150,000 - $99,697)

$50,303

Your old tax bill

$45,000

Your new tax bill

$15,091

Estimated tax savings

$29,909

property-location

2511 Oak Cir Hamlin, Pennsylvania, 18427

3 bed • 2 bath • 8 guests • $260,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$62,165

Profit (Cash Flow)

$22,871

Cap Rate

15.5%

Annual Revenue

$62,165

AirDNA projects $370/night at 46% occupancy ($62,164).

Occupancy Rate

Avg Daily Rate

Return Metrics

33.48% 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

33.48%

Cap Rate

15.53%

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 est deduction will be...

Deductible mortgage interest

$12,340

Deductible property tax

$2,574

Your total deduction

$14,353

Your adjusted annual income

$150,000 - $14,353 = $135,647

Taxes on $135,647 (30%)

$40,694

Your old tax bill

$45,000

Your new tax bill

$40,694

Estimated tax savings

$4,306

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 recomend LearnLikeACPA.com