BNBCalc.com Investment Analysis Report of 29 Skye Dr, Lake Harmony, PA 18624, USA

3 bed • 2 bath • 8 guests • $549,000

BNB

Calc

Return Metrics

12.2% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.2%

Cap Rate

9.08%

Return on Investment

29.33%

Annual Revenue

$73,049

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,931

Annual Expenses

$23,176

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

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

$21,181

Deductible property tax

$5,490

Est. Depreciation Value

$258,290

Profit on this property

$49,872

Your total deduction

$235,088

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,088)

-$85,088

Your old tax bill

$45,000

Your new tax bill

-$25,527

Estimated tax savings

$70,527

29 Skye Dr Lake Harmony, Pennsylvania, 18624

3 bed • 2 bath • 8 guests • $549,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$73,049

Profit (Cash Flow)

$16,452

Cap Rate

9.1%

Annual Revenue

$73,049

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

Occupancy Rate

Avg Daily Rate

Return Metrics

12.2% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.2%

Cap Rate

9.08%

Return on Investment

29.33%

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

$59,114

Your adjusted annual income

$150,000 - $59,114 = $90,886

Taxes on $90,886 (30%)

$27,266

Your old tax bill

$45,000

Your new tax bill

$27,266

Estimated tax savings

$17,734

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