BNBCalc.com Investment Analysis Report of 169 Fredick Fort Rd, Everett, PA, 15537

2 bed • 1 bath • 4 guests • $833,100

BNB

Calc

Return Metrics

-24.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.34%

Cap Rate

0.96%

Return on Investment

-7.57%

Annual Revenue

$24,961

AirDNA projects $134/night at 51% occupancy ($24,960). Airbtics projects $132/night at 49% occupancy ($23,623). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$12,866	$21,044	$36,754	$56,268
Occupancy	37%	49%	57%	73%
Nightly Rate	$92	$114	$171	$205

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Unique, Two Bedroom Home, with Golf Course views!	$33,414	$200	45%	2	2	5	2	$79	❌	❌	✅	N / Y	⭐️ 4.9 (84)	Profile
B The Round House Getaway	$50,977	$261	52%	2	3	4	2	$100	❌	❌	❌	N / Y	⭐️ 5 (36)	Profile
C Unique Two Bedroom Home on the Golf Course	$35,301	$187	51%	2	2	4	2	$79	❌	❌	✅	N / Y	⭐️ 4.8 (27)	Profile
D Little Green Cabin 1/2 mile from Bedford Springs	$41,816	$144	78%	2	2	5	2	$99	❌	❌	❌	N / Y	⭐️ 5 (68)	Profile
E Grandma's Place is home. Relax, enjoy the quiet.	$19,254	$75	68%	2	2	4	2	$60	❌	❌	❌	N / Y	⭐️ 5 (75)	Profile

Operating Expenses

Monthly Expenses

$1,410

Annual Expenses

$16,925

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$908

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$208

Management & Platform Fees

$62

Platform Fee (i.e. Airbnb)

$62

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$4,683

Annual Mortgage & Tax

$56,196

Downpayment

Purchase Price

$833,100

Percent Down

20%

Total Downpayment

$166,620

Total Loan Amount

$666,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$3,996

Property Tax Yearly

0.99%

Property Tax Monthly

$687

Mortgage Insurance (PMI)

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

$39,540

Deductible property tax

$8,248

Est. Depreciation Value

$387,696

Profit on this property

$8,036

Your total deduction

$427,448

So, your new taxable income is your previous income minus your total deduction ($150,000 - $427,448)

-$277,448

Your old tax bill

$45,000

Your new tax bill

-$83,234

Estimated tax savings

$128,234

169 Fredick Fort Rd Everett, Pennsylvania, 15537

2 bed • 1 bath • 4 guests

Purchase Price

Est. $3,996/mo

Inquire about this property

Contact Agent

$833,100

Zestimate

$24,961

Annual Revenue

BNBCalc predicts this property will get $132 per night with 49% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.34%

Cap Rate

0.96%

Return on Investment

-7.57%

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

$39,540

Deductible property tax

$8,248

Your total deduction

$163,387

Your adjusted annual income

$150,000 - $163,387 = -$13,387

Taxes on -$13,387 (30%)

-$4,016

Your old tax bill

$45,000

Your new tax bill

-$4,016

Estimated tax savings

$49,016

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