BNBCalc Short Term Rental Investment Analysis 681 Bucco Reef Rd, DuBois, PA 15801, USA

5 bed • 6 bath • 14 guests • $750,000

BNB

Calc

Annual Revenue

$125,049

Profit (Cash Flow)

$45,120

Cap Rate

12.8%

Annual Revenue

$125,049

AirDNA projects $469/night at 73% occupancy ($125,048).

BNB Calc projects a 73% occupancy rate, $469 rate per night.

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

Return Metrics

24.25% 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)	$45,119	$90,239	$135,358	$180,478	$225,598	$451,196	$1,353,589
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$817,619	$885,914	$954,904	$1,024,610	$1,095,053	$1,459,133	$3,174,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.25%

Cap Rate

12.76%

Return on Investment

40.31%

681 Bucco Reef Rd DuBois, Pennsylvania, 15801

5 bed • 6 bath • 14 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$125,049

Annual Revenue

Projected nightly rate is $469/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$45,120

Profit

Revenue

$125,049

Operating Expenses

$29,336

Operating Income

$95,712

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$45,120

$186,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$13,500

Closing Costs

$22,500

Total

$186,000

DSCR Ratio

Strong

1.89

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.25%

Cap Rate

12.76%

Return on Investment

40.31%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$31,045

Your adjusted annual income

$150,000 - $31,045 = $118,955

Taxes on $118,955 (30%)

$35,687

Your old tax bill

$45,000

Your new tax bill

$35,687

Estimated tax savings

$9,313

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