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

29.03% 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

29.03%

Cap Rate

13.77%

Return on Investment

44.96%

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

$10,520

Deductible property tax

$2,650

Est. Depreciation Value

$127,489

Profit on this property

$36,511

Your total deduction

$104,149

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,149)

$45,851

Your old tax bill

$45,000

Your new tax bill

$13,755

Estimated tax savings

$31,245

778 Minsi Trail E Long Pond, Pennsylvania, 18334

3 bed • 2 bath • 8 guests • $265,000

Annual Revenue

$57,690

Profit (Cash Flow)

$20,167

Cap Rate

13.8%

Annual Revenue

$57,690

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

Occupancy Rate

Avg Daily Rate

Return Metrics

29.03% 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

29.03%

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

$10,520

Deductible property tax

$2,650

Your total deduction

$17,237

Your adjusted annual income

$150,000 - $17,237 = $132,763

Taxes on $132,763 (30%)

$39,829

Your old tax bill

$45,000

Your new tax bill

$39,829

Estimated tax savings

$5,171

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