BNBCalc.com Investment Analysis Report of 8228 Main St, Meshoppen, PA 18630, USA

3 bed • 2 bath • 8 guests • $225,000

BNB

Calc

Return Metrics

24.43% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

24.43%

Cap Rate

12.79%

Return on Investment

40.04%

Annual Revenue

$48,125

AirDNA projects $455/night at 56% occupancy ($93,064).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,336

Utilities

$390

Internet + TV

$120

Water/Sewer

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,101

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

Property Manager Fee

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

$8,879

Deductible property tax

$2,475

Est. Depreciation Value

$109,067

Profit on this property

$28,788

Your total deduction

$91,632

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,632)

$58,368

Your old tax bill

$45,000

Your new tax bill

$17,510

Estimated tax savings

$27,490

8228 Main St

Meshoppen, Pennsylvania, 18630

3 bed • 2 bath • 8 guests • $225,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$48,125

Profit (Cash Flow)

$14,724

Cap Rate

12.8%

Annual Revenue

$48,125

AirDNA projects $455/night at 56% occupancy ($93,064)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.43% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.43%

Cap Rate

12.79%

Return on Investment

40.04%

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

$8,879

Deductible property tax

$2,475

Your total deduction

$17,264

Your adjusted annual income

$150,000 - $17,264 = $132,736

Taxes on $132,736 (30%)

$39,821

Your old tax bill

$45,000

Your new tax bill

$39,821

Estimated tax savings

$5,179

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