BNBCalc Short Term Rental Investment Analysis 7515 Crestview Dr, Tobyhanna, PA 18466, USA

3 bed • 1 bath • 8 guests • $258,500

BNB

Calc

Report by:

jmessinger50@gmail.com

Annual Revenue

$58,907

Profit (Cash Flow)

$20,731

Cap Rate

14.8%

Annual Revenue

$58,907

AirDNA projects $288/night at 56% occupancy ($58,906).

BNB Calc projects a 56% occupancy rate, $288 rate per night.

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

Return Metrics

30.61% 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)	$20,731	$41,462	$62,193	$82,924	$103,655	$207,311	$621,933
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,539	$5,235	$8,098	$11,137	$14,363	$33,737	$206,800
Down Payment	$51,700	$51,700	$51,700	$51,700	$51,700	$51,700	$51,700
Property Appreciation	$7,755	$15,742	$23,969	$32,444	$41,172	$88,902	$368,947
Total Return	$82,725	$114,140	$145,961	$178,205	$210,891	$381,651	$1,249,380

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.61%

Cap Rate

14.76%

Return on Investment

45.82%

7515 Crestview Dr Tobyhanna, Pennsylvania, 18466-3506

3 bed • 1 bath • 8 guests

Purchase Price

Est. $1,240/mo

Inquire about this property

Contact Agent

$58,907

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,731

Profit

Revenue

$58,907

Operating Expenses

$20,738

Operating Income

$38,169

Mortgage & Taxes

$17,438

Profit (Cash Flow)

$20,731

$67,705

Cash Investment

Down Payment

$51,700

Renos & Furnishing

$8,250

Closing Costs

$7,755

Total

$67,705

DSCR Ratio

Strong

2.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.61%

Cap Rate

14.76%

Return on Investment

45.82%

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

$12,269

Deductible property tax

$2,559

Your total deduction

$6,017

Your adjusted annual income

$150,000 - $6,017 = $143,983

Taxes on $143,983 (30%)

$43,195

Your old tax bill

$45,000

Your new tax bill

$43,195

Estimated tax savings

$1,805

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