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

4 bed • 2.5 bath • 12 guests • $375,000

BNB

Calc

Annual Revenue

$73,951

Profit (Cash Flow)

$25,961

Cap Rate

13.7%

Annual Revenue

$73,951

AirDNA projects $397/night at 51% occupancy ($73,950).

BNB Calc projects a 51% occupancy rate, $397 rate per night.

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

Return Metrics

26.79% 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)	$25,961	$51,922	$77,883	$103,844	$129,805	$259,610	$778,830
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	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$412,211	$449,759	$487,655	$525,909	$564,532	$763,578	$1,689,053

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.79%

Cap Rate

13.66%

Return on Investment

42.21%

5130 Navajo Pl Tobyhanna, Pennsylvania, 18466

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$73,951

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,961

Profit

Revenue

$73,951

Operating Expenses

$22,694

Operating Income

$51,257

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$25,961

$96,875

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$10,625

Closing Costs

$11,250

Total

$96,875

DSCR Ratio

Strong

2.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.79%

Cap Rate

13.66%

Return on Investment

42.21%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$12,656

Your adjusted annual income

$150,000 - $12,656 = $137,344

Taxes on $137,344 (30%)

$41,203

Your old tax bill

$45,000

Your new tax bill

$41,203

Estimated tax savings

$3,797

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