BNBCalc.com Investment Analysis Report of 35 Tanglewood Dr, Pocono Pines, PA 18445, USA

4 bed • 3.5 bath • 12 guests • $450,000

BNB

Calc

Return Metrics

42.71% 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

42.71%

Cap Rate

17.6%

Return on Investment

58.38%

Annual Revenue

$106,768

AirDNA projects $522/night at 56% occupancy ($106,768).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,297

Annual Expenses

$27,560

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,590

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$890

Management & Platform Fees

$267

Platform Fee (i.e. Airbnb)

$267

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$214,214

Profit on this property

$79,208

Your total deduction

$160,818

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,818)

-$10,818

Your old tax bill

$45,000

Your new tax bill

-$3,245

Estimated tax savings

$48,245

35 Tanglewood Dr

Pocono Pines, Pennsylvania, 18445

4 bed • 3.5 bath • 12 guests • $450,000

Annual Revenue

$106,768

Profit (Cash Flow)

$48,860

Cap Rate

17.6%

Annual Revenue

$106,768

AirDNA projects $522/night at 56% occupancy ($106,768)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.71% 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

42.71%

Cap Rate

17.6%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$14,826

Your adjusted annual income

$150,000 - $14,826 = $135,174

Taxes on $135,174 (30%)

$40,552

Your old tax bill

$45,000

Your new tax bill

$40,552

Estimated tax savings

$4,448

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