BNBCalc Short Term Rental Investment Analysis 7562 Lake Shore Dr, Pocono Lake, PA 18347, USA

3 bed • 2 bath • 9 guests • $625,000

BNB

Calc

Annual Revenue

$66,829

Profit (Cash Flow)

$2,900

Cap Rate

7.2%

Annual Revenue

$66,829

AirDNA projects $321/night at 57% occupancy ($66,828).

BNB Calc projects a 56.99999999999999% occupancy rate, $321 rate per night.

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

Return Metrics

1.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,900	$5,800	$8,701	$11,601	$14,502	$29,004	$87,012
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,140	$12,658	$19,579	$26,927	$34,728	$81,571	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$152,790	$181,522	$211,235	$241,972	$273,776	$450,523	$1,604,052

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.9%

Cap Rate

7.2%

Return on Investment

18.25%

7562 Lake Shore Dr Pennsylvania, 18347-7888

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

$66,829

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,900

Profit

Revenue

$66,829

Operating Expenses

$21,768

Operating Income

$45,061

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$2,900

$152,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$8,500

Closing Costs

$18,750

Total

$152,250

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.9%

Cap Rate

7.2%

Return on Investment

18.25%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$60,190

Your adjusted annual income

$150,000 - $60,190 = $89,810

Taxes on $89,810 (30%)

$26,943

Your old tax bill

$45,000

Your new tax bill

$26,943

Estimated tax savings

$18,057

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