BNBCalc.com Investment Analysis Report of 7562 Lake Shore Dr, Pocono Lake, PA 18347, USA

3 bed • 2 bath • 9 guests • $625,000

BNB

Calc

Return Metrics

1.51% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.51%

Cap Rate

7.11%

Return on Investment

17.86%

Annual Revenue

$66,829

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,864

Annual Expenses

$22,368

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,257

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$557

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$293,293

Profit on this property

$44,461

Your total deduction

$284,682

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,682)

-$134,682

Your old tax bill

$45,000

Your new tax bill

-$40,405

Estimated tax savings

$85,405

7562 Lake Shore Dr Pennsylvania, 18347-7888

3 bed • 2 bath • 9 guests • $625,000

Annual Revenue

$66,829

Profit (Cash Flow)

$2,305

Cap Rate

7.1%

Annual Revenue

$66,829

AirDNA projects $321/night at 57% occupancy ($66,829)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.51% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.51%

Cap Rate

7.11%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$84,874

Your adjusted annual income

$150,000 - $84,874 = $65,126

Taxes on $65,126 (30%)

$19,538

Your old tax bill

$45,000

Your new tax bill

$19,538

Estimated tax savings

$25,462

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