BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 56 W Walnut St, Palmyra, PA 17078, USA

4 bed • 2 bath • 10 guests • $350,000

BNB

Calc

Annual Revenue

$96,512

Profit (Cash Flow)

$37,638

Cap Rate

18.9%

Annual Revenue

$96,512

AirDNA projects $367/night at 72% occupancy ($96,512).

BNB Calc projects a 72% occupancy rate, $367 rate per night.

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


Return Metrics

67.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,637$75,275$112,913$150,550$188,188$376,376$1,129,130
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$314,999$314,999$314,999$314,999$314,999$314,999$314,999
Down Payment$35,000$35,000$35,000$35,000$35,000$35,000$35,000
Property Appreciation$10,500$21,315$32,454$43,928$55,745$120,370$499,541
Total Return$398,137$446,590$495,367$544,478$593,934$846,747$1,978,672

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

67.21%

Cap Rate

18.88%

Return on Investment

91.67%

property-location

56 W Walnut St Palmyra, Pennsylvania, 17078-2327

4 bed • 2 bath • 10 guests

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$96,512

Annual Revenue


AirDNA projects $367/night at 72% occupancy ($96,512.07).

Top 101% of comparables

Top 101% of comparables


$37,638

Profit

Revenue

$96,512

Operating Expenses

$30,418

Operating Income

$66,094

Mortgage & Taxes

$28,456

Profit (Cash Flow)

$37,638

$56,000

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$10,500

Closing Costs

$10,500

Total

$56,000

DSCR Ratio

Strong

2.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

67.21%

Cap Rate

18.88%

Profit (Cummulative)

$37,638

$315,000

$10,500

$10,500

$0

Total Gain

$51,337

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

$21,845

Deductible property tax

$3,308

Your total deduction

$40,107

Your adjusted annual income

$150,000 - $40,107 = $109,893


Taxes on $109,893 (30%)

$32,968

Your old tax bill

$45,000

Your new tax bill

$32,968


Estimated tax savings

$12,032

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