BNBCalc Short Term Rental Investment Analysis Pennsylvania Highway 447, Canadensis, Pennsylvania 18325, United States

5 bed • 3 bath • 14 guests • $600,000

BNB

Calc

Annual Revenue

$97,235

Profit (Cash Flow)

$31,041

Cap Rate

11.9%

Annual Revenue

$97,235

AirDNA projects $493/night at 54% occupancy ($97,235).

BNB Calc projects a 54% occupancy rate, $493 rate per night.

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

Return Metrics

20.59% 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)	$31,040	$62,081	$93,121	$124,162	$155,202	$310,405	$931,216
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$649,040	$698,621	$748,757	$799,467	$850,767	$1,116,755	$2,387,574

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.59%

Cap Rate

11.91%

Return on Investment

36.44%

5512 Creek Rd Pennsylvania, 18325

5 bed • 3 bath • 14 guests

Purchase Price

Est. $2,878/mo

$97,235

Annual Revenue

Projected nightly rate is $493/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,041

Profit

Revenue

$97,235

Operating Expenses

$25,721

Operating Income

$71,515

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$31,041

$150,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$12,750

Closing Costs

$18,000

Total

$150,750

DSCR Ratio

Strong

1.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.59%

Cap Rate

11.91%

Return on Investment

36.44%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$30,160

Your adjusted annual income

$150,000 - $30,160 = $119,840

Taxes on $119,840 (30%)

$35,952

Your old tax bill

$45,000

Your new tax bill

$35,952

Estimated tax savings

$9,048

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