BNBCalc Short Term Rental Investment Analysis 47 Mountain Dr, Mt Pocono, PA 18344, USA

3 bed • 3 bath • 10 guests • $339,500

BNB

Calc

Annual Revenue

$67,256

Profit (Cash Flow)

$22,531

Cap Rate

13.4%

Annual Revenue

$67,256

AirDNA projects $341/night at 54% occupancy ($67,256).

BNB Calc projects a 54% occupancy rate, $341 rate per night.

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

Return Metrics

25.94% 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)	$22,531	$45,062	$67,593	$90,124	$112,655	$225,311	$675,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,335	$6,876	$10,635	$14,626	$18,864	$44,309	$271,600
Down Payment	$67,900	$67,900	$67,900	$67,900	$67,900	$67,900	$67,900
Property Appreciation	$10,185	$20,675	$31,480	$42,610	$54,073	$116,759	$484,555
Total Return	$103,951	$140,514	$177,609	$215,261	$253,493	$454,280	$1,499,989

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.94%

Cap Rate

13.38%

Return on Investment

41.51%

47 Mountain Dr Mount Pocono, Pennsylvania, 18344-1744

3 bed • 3 bath • 10 guests

Purchase Price

Est. $1,628/mo

Inquire about this property

Contact Agent

Mount Pocono

Zoning

Laws

$67,256

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,531

Profit

Revenue

$67,256

Operating Expenses

$21,823

Operating Income

$45,433

Mortgage & Taxes

$22,902

Profit (Cash Flow)

$22,531

$86,835

Cash Investment

Down Payment

$67,900

Renos & Furnishing

$8,750

Closing Costs

$10,185

Total

$86,835

DSCR Ratio

Strong

1.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.94%

Cap Rate

13.38%

Return on Investment

41.51%

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

$16,113

Deductible property tax

$3,361

Your total deduction

$12,310

Your adjusted annual income

$150,000 - $12,310 = $137,690

Taxes on $137,690 (30%)

$41,307

Your old tax bill

$45,000

Your new tax bill

$41,307

Estimated tax savings

$3,693

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