BNBCalc.com Investment Analysis Report of 245 10th St, Matamoras, PA 18336, USA

3 bed • 1 bath • 6 guests • $260,000

BNB

Calc

Return Metrics

13.32% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.32%

Cap Rate

10.22%

Return on Investment

28.53%

Annual Revenue

$46,295

AirDNA projects $195/night at 65% occupancy ($46,294).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,642

Annual Expenses

$19,698

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,086

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$125,027

Profit on this property

$26,596

Your total deduction

$113,344

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,344)

$36,656

Your old tax bill

$45,000

Your new tax bill

$10,997

Estimated tax savings

$34,003

245 10th St Matamoras, Pennsylvania, 18336

3 bed • 1 bath • 6 guests • $260,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$46,295

Profit (Cash Flow)

$9,064

Cap Rate

10.2%

Annual Revenue

$46,295

AirDNA projects $195/night at 65% occupancy ($46,295)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.32% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.32%

Cap Rate

10.22%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$28,112

Your adjusted annual income

$150,000 - $28,112 = $121,888

Taxes on $121,888 (30%)

$36,566

Your old tax bill

$45,000

Your new tax bill

$36,566

Estimated tax savings

$8,434

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