BNBCalc.com Investment Analysis Report of 115 Bushkill Dr, Pocono Lake, PA 18347, USA

2 bed • 1 bath • 6 guests • $165,000

BNB

Calc

Return Metrics

21.28% 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

21.28%

Cap Rate

11.37%

Return on Investment

44.42%

Annual Revenue

$43,216

AirDNA projects $204/night at 58% occupancy ($43,215).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,038

Annual Expenses

$24,452

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,113

Property Insurance

$150

HOA

$153

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$360

Management & Platform Fees

$465

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

$357

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

$7,473

Deductible property tax

$1,815

Est. Depreciation Value

$81,913

Profit on this property

$18,763

Your total deduction

$72,438

So, your new taxable income is your previous income minus your total deduction ($150,000 - $72,438)

$77,562

Your old tax bill

$45,000

Your new tax bill

$23,269

Estimated tax savings

$21,731

115 Bushkill Dr Pennsylvania, 18347-7868

2 bed • 1 bath • 6 guests • $165,000

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

$43,216

Profit (Cash Flow)

$6,535

Cap Rate

11.4%

Annual Revenue

$43,216

AirDNA projects $204/night at 58% occupancy ($43,216)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.28% 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

21.28%

Cap Rate

11.37%

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

$7,473

Deductible property tax

$1,815

Your total deduction

$16,550

Your adjusted annual income

$150,000 - $16,550 = $133,450

Taxes on $133,450 (30%)

$40,035

Your old tax bill

$45,000

Your new tax bill

$40,035

Estimated tax savings

$4,965

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