BNBCalc Short Term Rental Investment Analysis 288 Devils Hole Rd, Cresco, PA 18326, USA

5 bed • 3 bath • 10 guests • $299,000

BNB

Calc

Report by:

Greg Brocato

greg@travelonist.com

Annual Revenue

$123,504

Profit (Cash Flow)

$74,199

Cap Rate

31.6%

Annual Revenue

$123,504

AirDNA projects $638/night at 53% occupancy ($123,503).

BNB Calc projects a 53% occupancy rate, $638 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

56.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$74,198	$148,397	$222,595	$296,794	$370,992	$741,985	$2,225,956
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$145,905	$232,462	$319,487	$407,003	$495,029	$943,640	$2,951,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.41%

Cap Rate

31.56%

Return on Investment

65.46%

288 Devils Hole Rd Cresco, Pennsylvania, 18326-7150

5 bed • 3 bath • 10 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

$123,504

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$74,199

Profit

Revenue

$123,504

Operating Expenses

$29,135

Operating Income

$94,368

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$74,199

$131,520

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$62,750

Closing Costs

$8,970

Total

$131,520

DSCR Ratio

Strong

4.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.41%

Cap Rate

31.56%

Return on Investment

65.46%

STR 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

$14,191

Deductible property tax

$2,960

Your total deduction

-$35,918

Your adjusted annual income

$150,000 - -$35,918 = $185,918

Taxes on $185,918 (30%)

$55,775

Your old tax bill

$45,000

Your new tax bill

$55,775

Estimated tax savings

-$10,775

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com