BNBCalc Short Term Rental Investment Analysis 4 Millwood Terrace, Lake Ariel, PA 18436, USA

4 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$57,679

Profit (Cash Flow)

$6,685

Cap Rate

9.3%

Annual Revenue

$57,679

AirDNA projects $376/night at 42% occupancy ($57,679).

BNB Calc projects a 42% occupancy rate, $376 rate per night.

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

Return Metrics

5.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,685	$13,370	$20,056	$26,741	$33,427	$66,854	$200,564
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$418,685	$437,730	$457,147	$476,945	$497,137	$604,421	$1,171,469

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.44%

Cap Rate

9.27%

Return on Investment

17.26%

4 Millwood Terrace Lake Ariel, Pennsylvania, 18436

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$57,679

Annual Revenue

Projected nightly rate is $376/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,685

Profit

Revenue

$57,679

Operating Expenses

$20,578

Operating Income

$37,101

Mortgage & Taxes

$30,416

Profit (Cash Flow)

$6,685

$122,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,750

Closing Costs

$12,000

Total

$122,750

DSCR Ratio

Acceptable

1.22

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.44%

Cap Rate

9.27%

Return on Investment

17.26%

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

$23,817

Deductible property tax

$4,000

Your total deduction

$35,865

Your adjusted annual income

$150,000 - $35,865 = $114,135

Taxes on $114,135 (30%)

$34,241

Your old tax bill

$45,000

Your new tax bill

$34,241

Estimated tax savings

$10,759

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