BNBCalc.com Investment Analysis Report of 681 Bucco Reef Rd, DuBois, PA 15801, USA

5 bed • 6 bath • 14 guests • $750,000

BNB

Calc

Return Metrics

23.93% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

23.93%

Cap Rate

12.68%

Return on Investment

39.99%

Annual Revenue

$125,049

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,495

Annual Expenses

$29,936

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,742

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,042

Management & Platform Fees

$313

Platform Fee (i.e. Airbnb)

$313

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$354,063

Profit on this property

$95,112

Your total deduction

$301,972

So, your new taxable income is your previous income minus your total deduction ($150,000 - $301,972)

-$151,972

Your old tax bill

$45,000

Your new tax bill

-$45,591

Estimated tax savings

$90,591

681 Bucco Reef Rd

DuBois, Pennsylvania, 15801

5 bed • 6 bath • 14 guests • $750,000

Annual Revenue

$125,049

Profit (Cash Flow)

$44,520

Cap Rate

12.7%

Annual Revenue

$125,049

AirDNA projects $469/night at 73% occupancy ($125,049)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.93% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.93%

Cap Rate

12.68%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$60,724

Your adjusted annual income

$150,000 - $60,724 = $89,276

Taxes on $89,276 (30%)

$26,783

Your old tax bill

$45,000

Your new tax bill

$26,783

Estimated tax savings

$18,217

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