BNBCalc.com Investment Analysis Report of 1034 Country Place Drive, Tobyhanna, PA, USA

3 bed • 2 bath • 8 guests • $190,000

BNB

Calc

Return Metrics

64.2% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

64.2%

Cap Rate

19.96%

Return on Investment

86.45%

Annual Revenue

$59,316

AirDNA projects $290/night at 51% occupancy ($54,019).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,783

Annual Expenses

$21,391

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,194

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$494

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$12,116

Deductible property tax

$1,900

Est. Depreciation Value

$92,947

Profit on this property

$37,925

Your total deduction

$69,039

So, your new taxable income is your previous income minus your total deduction ($150,000 - $69,039)

$80,961

Your old tax bill

$45,000

Your new tax bill

$24,288

Estimated tax savings

$20,712

1034 Country Pl Dr Tobyhanna, Pennsylvania, 18466-7953

3 bed • 2 bath • 8 guests • $190,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$59,316

Profit (Cash Flow)

$21,317

Cap Rate

20.0%

Annual Revenue

$59,316

AirDNA projects $290/night at 51% occupancy ($54,020)

Occupancy Rate

Avg Daily Rate

Return Metrics

64.2% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

64.2%

Cap Rate

19.96%

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

$12,116

Deductible property tax

$1,900

Your total deduction

$5,647

Your adjusted annual income

$150,000 - $5,647 = $144,353

Taxes on $144,353 (30%)

$43,306

Your old tax bill

$45,000

Your new tax bill

$43,306

Estimated tax savings

$1,694

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