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

4 bed • 2 bath • 10 guests • $625,000

BNB

Calc

Annual Revenue

$87,491

Profit (Cash Flow)

$20,876

Cap Rate

10.1%

Annual Revenue

$87,491

AirDNA projects $413/night at 58% occupancy ($87,490).

BNB Calc projects a 57.99999999999999% occupancy rate, $413 rate per night.

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

Return Metrics

13.53% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,876	$41,752	$62,628	$83,504	$104,381	$208,762	$626,287
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	$170,766	$217,473	$265,162	$313,875	$363,655	$630,281	$2,143,326

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.53%

Cap Rate

10.08%

Return on Investment

29.67%

7562 Lake Shore Dr Pennsylvania, 18347-7888

4 bed • 2 bath • 10 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

$87,491

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,876

Profit

Revenue

$87,491

Operating Expenses

$24,454

Operating Income

$63,037

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$20,876

$154,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$10,500

Closing Costs

$18,750

Total

$154,250

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.53%

Cap Rate

10.08%

Return on Investment

29.67%

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

$42,490

Your adjusted annual income

$150,000 - $42,490 = $107,510

Taxes on $107,510 (30%)

$32,253

Your old tax bill

$45,000

Your new tax bill

$32,253

Estimated tax savings

$12,747

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