BNBCalc Short Term Rental Investment Analysis 299 Clubhouse Dr, East Stroudsburg, PA 18302, USA

4 bed • 2 bath • 8 guests • $160,000

BNB

Calc

Annual Revenue

$63,881

Profit (Cash Flow)

$31,704

Cap Rate

26.6%

Annual Revenue

$63,881

AirDNA projects $330/night at 53% occupancy ($63,881).

BNB Calc projects a 53% occupancy rate, $330 rate per night.

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

Return Metrics

32.58% 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)	$31,703	$63,407	$95,110	$126,814	$158,517	$317,035	$951,105
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Down Payment	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000
Property Appreciation	$4,800	$9,744	$14,836	$20,081	$25,483	$55,026	$228,361
Total Return	$196,503	$233,151	$269,946	$306,895	$344,001	$532,061	$1,339,467

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.58%

Cap Rate

26.56%

Return on Investment

39.13%

299 Clubhouse Dr East Stroudsburg, Pennsylvania, 18302-9265

4 bed • 2 bath • 8 guests

Purchase Price

Est. $767/mo

Inquire about this property

Contact Agent

East Stroudsburg

Zoning

Laws

$63,881

Annual Revenue

Projected nightly rate is $330/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,704

Profit

Revenue

$63,881

Operating Expenses

$21,385

Operating Income

$42,497

Mortgage & Taxes

$10,793

Profit (Cash Flow)

$31,704

$97,300

Cash Investment

Down Payment

$32,000

Renos & Furnishing

$60,500

Closing Costs

$4,800

Total

$97,300

DSCR Ratio

Strong

3.94

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.58%

Cap Rate

26.56%

Return on Investment

39.13%

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

$7,594

Deductible property tax

$1,584

Your total deduction

-$7,504

Your adjusted annual income

$150,000 - -$7,504 = $157,504

Taxes on $157,504 (30%)

$47,251

Your old tax bill

$45,000

Your new tax bill

$47,251

Estimated tax savings

-$2,251

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