BNBCalc Short Term Rental Investment Analysis 5130 Navajo Pl, Tobyhanna, PA 18466, USA

4 bed • 2.5 bath • 12 guests • $270,000

BNB

Calc

Annual Revenue

$86,585

Profit (Cash Flow)

$42,093

Cap Rate

23.1%

Annual Revenue

$86,585

AirDNA projects $439/night at 54% occupancy ($86,584).

BNB Calc projects a 54% occupancy rate, $439 rate per night.

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

Return Metrics

92.05% 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)	$42,092	$84,185	$126,278	$168,371	$210,464	$420,928	$1,262,784
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,984	$6,152	$9,515	$13,086	$16,877	$39,643	$243,000
Down Payment	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$80,176	$133,780	$187,830	$242,345	$297,346	$580,429	$1,918,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.05%

Cap Rate

23.05%

Return on Investment

116.29%

5130 Navajo Pl Tobyhanna, Pennsylvania, 18466

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

$86,585

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,093

Profit

Revenue

$86,585

Operating Expenses

$24,336

Operating Income

$62,249

Mortgage & Taxes

$20,156

Profit (Cash Flow)

$42,093

$45,725

Cash Investment

Down Payment

$27,000

Renos & Furnishing

$10,625

Closing Costs

$8,100

Total

$45,725

DSCR Ratio

Strong

3.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

92.05%

Cap Rate

23.05%

Return on Investment

116.29%

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

$14,416

Deductible property tax

$2,673

Your total deduction

-$14,219

Your adjusted annual income

$150,000 - -$14,219 = $164,219

Taxes on $164,219 (30%)

$49,266

Your old tax bill

$45,000

Your new tax bill

$49,266

Estimated tax savings

-$4,266

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