BNBCalc.com Investment Analysis Report of 778 Minsi Trail E, Long Pond, PA 18334, USA

3 bed • 2 bath • 8 guests • $265,000

BNB

Calc

Return Metrics

26.84% 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

26.84%

Cap Rate

13.77%

Return on Investment

42.03%

Annual Revenue

$57,690

AirDNA projects $351/night at 45% occupancy ($57,690).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,180

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$12,577

Deductible property tax

$2,623

Est. Depreciation Value

$127,489

Profit on this property

$36,511

Your total deduction

$106,180

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,180)

$43,820

Your old tax bill

$45,000

Your new tax bill

$13,146

Estimated tax savings

$31,854

778 Minsi Trail E

Long Pond, Pennsylvania, 18334

3 bed • 2 bath • 8 guests • $265,000

Annual Revenue

$57,690

Profit (Cash Flow)

$18,643

Cap Rate

13.8%

Annual Revenue

$57,690

AirDNA projects $351/night at 45% occupancy ($57,690)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.84% 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

26.84%

Cap Rate

13.77%

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

$12,577

Deductible property tax

$2,623

Your total deduction

$19,268

Your adjusted annual income

$150,000 - $19,268 = $130,732

Taxes on $130,732 (30%)

$39,220

Your old tax bill

$45,000

Your new tax bill

$39,220

Estimated tax savings

$5,780

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