BNBCalc.com Investment Analysis Report of 97 Norton Dr, Clifton Township, PA 18424, USA

4 bed • 3 bath • 10 guests • $375,000

BNB

Calc

Return Metrics

19.32% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.32%

Cap Rate

11.74%

Return on Investment

34.71%

Annual Revenue

$66,343

AirDNA projects $478/night at 38% occupancy ($66,342).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,859

Annual Expenses

$22,305

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,253

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$553

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$179,592

Profit on this property

$44,038

Your total deduction

$157,064

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,064)

-$7,064

Your old tax bill

$45,000

Your new tax bill

-$2,119

Estimated tax savings

$47,119

97 Norton Dr

Pennsylvania, 18424

4 bed • 3 bath • 10 guests • $375,000

Annual Revenue

$66,343

Profit (Cash Flow)

$18,742

Cap Rate

11.7%

Annual Revenue

$66,343

AirDNA projects $478/night at 38% occupancy ($66,343)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.32% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.32%

Cap Rate

11.74%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$34,648

Your adjusted annual income

$150,000 - $34,648 = $115,352

Taxes on $115,352 (30%)

$34,606

Your old tax bill

$45,000

Your new tax bill

$34,606

Estimated tax savings

$10,394

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