BNBCalc.com Investment Analysis Report of 79 Pineknoll Dr, Lake Harmony, PA 18624, USA

5 bed • 2.5 bath • 14 guests • $297,000

BNB

Calc

Return Metrics

86.74% 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

86.74%

Cap Rate

30.38%

Return on Investment

101.36%

Annual Revenue

$119,720

AirDNA projects $607/night at 54% occupancy ($119,719).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,457

Annual Expenses

$29,484

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,698

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$998

Management & Platform Fees

$299

Platform Fee (i.e. Airbnb)

$299

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

$14,096

Deductible property tax

$2,940

Est. Depreciation Value

$144,868

Profit on this property

$90,236

Your total deduction

$71,668

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,668)

$78,332

Your old tax bill

$45,000

Your new tax bill

$23,500

Estimated tax savings

$21,500

79 Pineknoll Dr

Lake Harmony, Pennsylvania, 18624

5 bed • 2.5 bath • 14 guests • $297,000

Annual Revenue

$119,720

Profit (Cash Flow)

$70,208

Cap Rate

30.4%

Annual Revenue

$119,720

AirDNA projects $607/night at 54% occupancy ($119,720)

Occupancy Rate

Avg Daily Rate

Return Metrics

86.74% 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

86.74%

Cap Rate

30.38%

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

$14,096

Deductible property tax

$2,940

Your total deduction

-$27,128

Your adjusted annual income

$150,000 - -$27,128 = $177,128

Taxes on $177,128 (30%)

$53,138

Your old tax bill

$45,000

Your new tax bill

$53,138

Estimated tax savings

-$8,138

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