BNBCalc Short Term Rental Investment Analysis 79 Pineknoll Dr, Lake Harmony, PA 18624, USA

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

BNB

Calc

Annual Revenue

$119,720

Profit (Cash Flow)

$70,201

Cap Rate

30.4%

Annual Revenue

$119,720

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

BNB Calc projects a 54% occupancy rate, $607 rate per night.

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

Return Metrics

86.73% 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)	$70,201	$140,402	$210,604	$280,805	$351,007	$702,014	$2,106,043
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$237,600	$237,600	$237,600	$237,600	$237,600	$237,600	$237,600
Down Payment	$59,400	$59,400	$59,400	$59,400	$59,400	$59,400	$59,400
Property Appreciation	$8,910	$18,087	$27,539	$37,276	$47,304	$102,143	$423,896
Total Return	$376,111	$455,490	$535,144	$615,081	$695,311	$1,101,157	$2,826,940

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

86.73%

Cap Rate

30.38%

Return on Investment

101.35%

79 Pineknoll Dr Lake Harmony, Pennsylvania, 18624

5 bed • 2.5 bath • 14 guests

Purchase Price

Est. $1,425/mo

Inquire about this property

Contact Agent

$119,720

Annual Revenue

AirDNA projects $607/night at 54% occupancy ($119,719.67).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$70,201

Profit

Revenue

$119,720

Operating Expenses

$29,484

Operating Income

$90,236

Mortgage & Taxes

$20,035

Profit (Cash Flow)

$70,201

$80,935

Cash Investment

Down Payment

$59,400

Renos & Furnishing

$12,625

Closing Costs

$8,910

Total

$80,935

DSCR Ratio

Strong

4.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

86.73%

Cap Rate

30.38%

Return on Investment

101.35%

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

$14,096

Deductible property tax

$2,940

Your total deduction

-$3,311

Your adjusted annual income

$150,000 - -$3,311 = $153,311

Taxes on $153,311 (30%)

$45,993

Your old tax bill

$45,000

Your new tax bill

$45,993

Estimated tax savings

-$993

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