BNBCalc.com Investment Analysis Report of 2111 Trout Pond Ct, Pocono Pines, PA 18350, USA

4 bed • 2 bath • 8 guests • $515,000

BNB

Calc

Return Metrics

12.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.42%

Cap Rate

9.85%

Return on Investment

28.33%

Annual Revenue

$74,071

AirDNA projects $390/night at 52% occupancy ($74,071).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,942

Annual Expenses

$23,309

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,317

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$617

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

Property Manager Fee

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

$24,442

Deductible property tax

$5,098

Est. Depreciation Value

$243,911

Profit on this property

$50,762

Your total deduction

$222,689

So, your new taxable income is your previous income minus your total deduction ($150,000 - $222,689)

-$72,689

Your old tax bill

$45,000

Your new tax bill

-$21,807

Estimated tax savings

$66,807

2111 Trout Pond Ct Pocono Pines, Pennsylvania, 18350

4 bed • 2 bath • 8 guests

Purchase Price

Est. $2,470/mo

Inquire about this property

Contact Agent

$74,071

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.42%

Cap Rate

9.85%

Return on Investment

28.33%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$56,481

Your adjusted annual income

$150,000 - $56,481 = $93,519

Taxes on $93,519 (30%)

$28,056

Your old tax bill

$45,000

Your new tax bill

$28,056

Estimated tax savings

$16,944

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