BNBCalc Short Term Rental Investment Analysis 778 Minsi Trail E, Long Pond, PA 18334, USA

3 bed • 2 bath • 8 guests • $265,000

BNB

Calc

Annual Revenue

$57,690

Profit (Cash Flow)

$20,757

Cap Rate

14.0%

Annual Revenue

$57,690

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

BNB Calc projects a 45% occupancy rate, $351 rate per night.

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

Return Metrics

29.88% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,757	$41,514	$62,271	$83,028	$103,785	$207,571	$622,713
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,110	$6,381	$9,821	$13,437	$17,240	$39,399	$212,000
Down Payment	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000	$53,000
Property Appreciation	$7,950	$16,138	$24,572	$33,259	$42,207	$91,137	$378,224
Total Return	$84,818	$117,034	$149,665	$182,726	$216,233	$391,108	$1,265,938

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.88%

Cap Rate

14%

Return on Investment

45.81%

778 Minsi Trail E Long Pond, Pennsylvania, 18334

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,271/mo

Inquire about this property

Contact Agent

$57,690

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,757

Profit

Revenue

$57,690

Operating Expenses

$20,580

Operating Income

$37,111

Mortgage & Taxes

$16,353

Profit (Cash Flow)

$20,757

$69,450

Cash Investment

Down Payment

$53,000

Renos & Furnishing

$8,500

Closing Costs

$7,950

Total

$69,450

DSCR Ratio

Strong

2.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.88%

Cap Rate

14%

Return on Investment

45.81%

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

$10,520

Deductible property tax

$2,650

Your total deduction

$6,161

Your adjusted annual income

$150,000 - $6,161 = $143,839

Taxes on $143,839 (30%)

$43,152

Your old tax bill

$45,000

Your new tax bill

$43,152

Estimated tax savings

$1,848

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