BNBCalc.com Investment Analysis Report of 504 Cheltenham Ct, Lititz, PA 17543, USA

4 bed • 3.5 bath • 10 guests • $800,000

BNB

Calc

Return Metrics

-5.54% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.54%

Cap Rate

5.39%

Return on Investment

10.79%

Annual Revenue

$65,320

AirDNA projects $263/night at 68% occupancy ($65,320).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,848

Annual Expenses

$22,172

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,244

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$544

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$375,411

Profit on this property

$43,149

Your total deduction

$378,152

So, your new taxable income is your previous income minus your total deduction ($150,000 - $378,152)

-$228,152

Your old tax bill

$45,000

Your new tax bill

-$68,445

Estimated tax savings

$113,445

504 Cheltenham Ct

Lititz, Pennsylvania, 17543-6633

4 bed • 3.5 bath • 10 guests • $800,000

Annual Revenue

$65,320

Profit (Cash Flow)

-$10,815

Cap Rate

5.4%

Annual Revenue

$65,320

AirDNA projects $263/night at 68% occupancy ($65,320)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.54% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.54%

Cap Rate

5.39%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$122,400

Your adjusted annual income

$150,000 - $122,400 = $27,600

Taxes on $27,600 (30%)

$8,280

Your old tax bill

$45,000

Your new tax bill

$8,280

Estimated tax savings

$36,720

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