BNBCalc.com Investment Analysis Report of 7515 Crestview Dr, Tobyhanna, PA 18466, USA

3 bed • 1 bath • 8 guests • $258,500

BNB

Calc

Return Metrics

29.73% 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

29.73%

Cap Rate

14.53%

Return on Investment

44.94%

Annual Revenue

$58,907

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,778

Annual Expenses

$21,338

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,191

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$491

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$12,269

Deductible property tax

$2,559

Est. Depreciation Value

$124,336

Profit on this property

$37,569

Your total deduction

$101,595

So, your new taxable income is your previous income minus your total deduction ($150,000 - $101,595)

$48,405

Your old tax bill

$45,000

Your new tax bill

$14,522

Estimated tax savings

$30,478

7515 Crestview Dr Tobyhanna, Pennsylvania, 18466-3506

3 bed • 1 bath • 8 guests • $258,500

Annual Revenue

$58,907

Profit (Cash Flow)

$20,133

Cap Rate

14.5%

Annual Revenue

$58,907

AirDNA projects $288/night at 56% occupancy ($58,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.73% 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

29.73%

Cap Rate

14.53%

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

$12,269

Deductible property tax

$2,559

Your total deduction

$16,833

Your adjusted annual income

$150,000 - $16,833 = $133,167

Taxes on $133,167 (30%)

$39,950

Your old tax bill

$45,000

Your new tax bill

$39,950

Estimated tax savings

$5,050

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