BNBCalc.com Investment Analysis Report of 305 Tower Dr, East Stroudsburg, PA 18302, USA

4 bed • 2.5 bath • 12 guests • $380,000

BNB

Calc

Return Metrics

165.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

165.81%

Cap Rate

32.82%

Return on Investment

194.07%

Annual Revenue

$159,078

AirDNA projects $714/night at 56% occupancy ($146,039).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,863

Annual Expenses

$34,360

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,026

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,326

Management & Platform Fees

$398

Platform Fee (i.e. Airbnb)

$398

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

$14,992

Deductible property tax

$4,180

Est. Depreciation Value

$181,814

Profit on this property

$124,718

Your total deduction

$76,269

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,269)

$73,731

Your old tax bill

$45,000

Your new tax bill

$22,119

Estimated tax savings

$22,881

305 Tower Dr

East Stroudsburg, Pennsylvania, 18302

4 bed • 2.5 bath • 12 guests • $380,000

Annual Revenue

$159,078

Profit (Cash Flow)

$99,530

Cap Rate

32.8%

Annual Revenue

$159,078

AirDNA projects $714/night at 56% occupancy ($146,039)

Occupancy Rate

Avg Daily Rate

Return Metrics

165.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

165.81%

Cap Rate

32.82%

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

$14,992

Deductible property tax

$4,180

Your total deduction

-$47,659

Your adjusted annual income

$150,000 - -$47,659 = $197,659

Taxes on $197,659 (30%)

$59,298

Your old tax bill

$45,000

Your new tax bill

$59,298

Estimated tax savings

-$14,298

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