BNBCalc Short Term Rental Investment Analysis 29 Skye Dr, Lake Harmony, PA 18624, USA

3 bed • 2 bath • 8 guests • $549,000

BNB

Calc

Annual Revenue

$73,049

Profit (Cash Flow)

$17,043

Cap Rate

9.2%

Annual Revenue

$73,049

AirDNA projects $353/night at 54% occupancy ($69,622).

BNB Calc projects a 50% occupancy rate, $400 rate per night.

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

Return Metrics

12.64% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,043	$34,086	$51,129	$68,172	$85,215	$170,430	$511,291
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,199	$439,199	$439,199	$439,199	$439,199	$439,199	$439,199
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$582,513	$616,520	$651,036	$686,076	$721,656	$908,240	$1,843,858

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.64%

Cap Rate

9.19%

Return on Investment

29.77%

29 Skye Dr Lake Harmony, Pennsylvania, 18624

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,633/mo

Inquire about this property

Contact Agent

$73,049

Annual Revenue

Projected nightly rate is $353/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,043

Profit

Revenue

$73,049

Operating Expenses

$22,576

Operating Income

$50,472

Mortgage & Taxes

$33,429

Profit (Cash Flow)

$17,043

$134,770

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$8,500

Closing Costs

$16,470

Total

$134,770

DSCR Ratio

Strong

1.51

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.64%

Cap Rate

9.19%

Return on Investment

29.77%

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

$21,181

Deductible property tax

$5,490

Your total deduction

$37,303

Your adjusted annual income

$150,000 - $37,303 = $112,697

Taxes on $112,697 (30%)

$33,809

Your old tax bill

$45,000

Your new tax bill

$33,809

Estimated tax savings

$11,191

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