BNBCalc.com Investment Analysis Report of 512 Howard Ave, Lancaster, PA 17602, USA

3 bed • 2 bath • 8 guests • $270,000

BNB

Calc

Return Metrics

10.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.98%

Cap Rate

9.61%

Return on Investment

26.21%

Annual Revenue

$45,561

AirDNA projects $198/night at 63% occupancy ($45,560).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,634

Annual Expenses

$19,603

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$129,792

Profit on this property

$25,958

Your total deduction

$119,322

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,322)

$30,678

Your old tax bill

$45,000

Your new tax bill

$9,203

Estimated tax savings

$35,797

512 Howard Ave

Lancaster, Pennsylvania, 17602-4422

3 bed • 2 bath • 8 guests • $270,000

Annual Revenue

$45,561

Profit (Cash Flow)

$7,754

Cap Rate

9.6%

Annual Revenue

$45,561

AirDNA projects $198/night at 63% occupancy ($45,561)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.98% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.98%

Cap Rate

9.61%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$30,842

Your adjusted annual income

$150,000 - $30,842 = $119,158

Taxes on $119,158 (30%)

$35,747

Your old tax bill

$45,000

Your new tax bill

$35,747

Estimated tax savings

$9,253

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