BNBCalc.com Investment Analysis Report of 239 Selig Rd, Pocono Lake, PA 18347, USA

4 bed • 2 bath • 10 guests • $330,000

BNB

Calc

Return Metrics

41.47% 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

41.47%

Cap Rate

17.01%

Return on Investment

57.57%

Annual Revenue

$82,180

AirDNA projects $459/night at 50% occupancy ($83,823).

User selected values for this report: 50% occupancy rate, $450 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,170

Annual Expenses

$26,043

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,505

Property Insurance

$150

HOA

$120

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$685

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$12,574

Deductible property tax

$3,630

Est. Depreciation Value

$110,406

Profit on this property

$56,137

Your total deduction

$70,473

So, your new taxable income is your previous income minus your total deduction ($150,000 - $70,473)

$79,527

Your old tax bill

$45,000

Your new tax bill

$23,858

Estimated tax savings

$21,142

property-location

239 Selig Rd Pennsylvania, 18347-7813

4 bed • 2 bath • 10 guests

Est. $1,583/mo

Agent

Inquire about this property

Contact Agent

$82,180

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

41.47%

Cap Rate

17.01%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$12,574

Deductible property tax

$3,630

Your total deduction

-$3,909

Your adjusted annual income

$150,000 - -$3,909 = $153,909

Taxes on $153,909 (30%)

$46,173

Your old tax bill

$45,000

Your new tax bill

$46,173

Estimated tax savings

-$1,173

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