BNBCalc.com Investment Analysis Report of 7169 Susquehanna Dr, Coolbaugh Township, PA 18466, USA

4 bed • 2 bath • 10 guests • $259,900

BNB

Calc

Return Metrics

29.32% 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

29.32%

Cap Rate

14.11%

Return on Investment

44.87%

Annual Revenue

$59,827

AirDNA projects $390/night at 42% occupancy ($59,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,928

Annual Expenses

$23,138

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,319

Property Insurance

$150

HOA

$120

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$499

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$10,027

Deductible property tax

$2,859

Est. Depreciation Value

$126,421

Profit on this property

$36,689

Your total deduction

$102,617

So, your new taxable income is your previous income minus your total deduction ($150,000 - $102,617)

$47,383

Your old tax bill

$45,000

Your new tax bill

$14,215

Estimated tax savings

$30,785

7169 Susquehanna Dr Pennsylvania, 18466-9005

4 bed • 2 bath • 10 guests • $259,900

Annual Revenue

$59,827

Profit (Cash Flow)

$20,609

Cap Rate

14.1%

Annual Revenue

$59,827

AirDNA projects $390/night at 42% occupancy ($59,827)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.32% 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

29.32%

Cap Rate

14.11%

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

$10,027

Deductible property tax

$2,859

Your total deduction

$16,409

Your adjusted annual income

$150,000 - $16,409 = $133,591

Taxes on $133,591 (30%)

$40,077

Your old tax bill

$45,000

Your new tax bill

$40,077

Estimated tax savings

$4,923

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