BNBCalc Short Term Rental Investment Analysis 8228 Main St, Meshoppen, PA 18630, USA

3 bed • 2 bath • 8 guests • $225,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$48,125

Profit (Cash Flow)

$14,718

Cap Rate

12.8%

Annual Revenue

$48,125

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

BNB Calc projects a 72% occupancy rate, $183 rate per night.

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

Return Metrics

24.42% 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)	$14,718	$29,436	$44,154	$58,872	$73,590	$147,180	$441,540
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,655	$5,447	$8,381	$11,466	$14,708	$33,584	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$69,123	$93,585	$118,399	$143,577	$169,135	$303,145	$987,674

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.42%

Cap Rate

12.79%

Return on Investment

40.03%

8228 Main St Meshoppen, Pennsylvania, 18630

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$48,125

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,718

Profit

Revenue

$48,125

Operating Expenses

$19,336

Operating Income

$28,788

Mortgage & Taxes

$14,070

Profit (Cash Flow)

$14,718

$60,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$60,250

DSCR Ratio

Strong

2.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.42%

Cap Rate

12.79%

Return on Investment

40.03%

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

$8,879

Deductible property tax

$2,475

Your total deduction

$8,300

Your adjusted annual income

$150,000 - $8,300 = $141,700

Taxes on $141,700 (30%)

$42,510

Your old tax bill

$45,000

Your new tax bill

$42,510

Estimated tax savings

$2,490

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