BNBCalc.com Investment Analysis Report of 30 Lang Way, Albrightsville, PA 18210, USA

3 bed • 3 bath • 8 guests • $375,000

BNB

Calc

Return Metrics

16.38% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.38%

Cap Rate

10.31%

Return on Investment

33%

Annual Revenue

$60,207

AirDNA projects $317/night at 52% occupancy ($60,206).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,792

Annual Expenses

$21,507

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,202

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$502

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

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

$14,378

Deductible property tax

$4,125

Est. Depreciation Value

$178,312

Profit on this property

$38,700

Your total deduction

$158,115

So, your new taxable income is your previous income minus your total deduction ($150,000 - $158,115)

-$8,115

Your old tax bill

$45,000

Your new tax bill

-$2,434

Estimated tax savings

$47,434

30 Lang Way

Albrightsville, Pennsylvania, 18210

3 bed • 3 bath • 8 guests • $375,000

Annual Revenue

$60,207

Profit (Cash Flow)

$15,564

Cap Rate

10.3%

Annual Revenue

$60,207

AirDNA projects $317/night at 52% occupancy ($60,207)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.38% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.38%

Cap Rate

10.31%

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 estimated deduction will be...

Deductible mortgage interest

$14,378

Deductible property tax

$4,125

Your total deduction

$36,595

Your adjusted annual income

$150,000 - $36,595 = $113,405

Taxes on $113,405 (30%)

$34,022

Your old tax bill

$45,000

Your new tax bill

$34,022

Estimated tax savings

$10,978

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 reccomend LearnLikeACPA.com