BNBCalc Short Term Rental Investment Analysis Philadelphia Ave, Feasterville-Trevose, PA 19053, USA

1 bed • 1 bath • 5 guests • $300

BNB

Calc

Annual Revenue

$26,590

Profit (Cash Flow)

$10,033

Cap Rate

3351.0%

Annual Revenue

$26,590

AirDNA projects $104/night at 70% occupancy ($26,589).

BNB Calc projects a 70% occupancy rate, $104 rate per night.

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

Return Metrics

232.29% 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)	$10,032	$20,065	$30,098	$40,131	$50,164	$100,328	$300,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2	$6	$9	$12	$16	$39	$240
Down Payment	$60	$60	$60	$60	$60	$60	$60
Property Appreciation	$9	$18	$27	$37	$47	$103	$428
Total Return	$10,104	$20,150	$30,195	$40,242	$50,288	$100,530	$301,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

232.29%

Cap Rate

3,351.03%

Return on Investment

232.57%

Philadelphia Ave Feasterville-Trevose, Pennsylvania, 19053

1 bed • 1 bath • 5 guests

Purchase Price

Est. $1/mo

Inquire about this property

Contact Agent

$26,590

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,033

Profit

Revenue

$26,590

Operating Expenses

$16,537

Operating Income

$10,053

Mortgage & Taxes

$20

Profit (Cash Flow)

$10,033

$4,319

Cash Investment

Down Payment

$60

Renos & Furnishing

$4,250

Closing Costs

Total

$4,319

DSCR Ratio

Strong

496.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

232.29%

Cap Rate

3,351.03%

Return on Investment

232.57%

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

Deductible property tax

Your total deduction

-$9,417

Your adjusted annual income

$150,000 - -$9,417 = $159,417

Taxes on $159,417 (30%)

$47,825

Your old tax bill

$45,000

Your new tax bill

$47,825

Estimated tax savings

-$2,825

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