BNBCalc.com Investment Analysis Report of 269 Florence Trail, Hawley, PA 18428, USA

2 bed • 1 bath • 4 guests • $299,900

BNB

Calc

Return Metrics

-0.08% 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

-0.08%

Cap Rate

6.72%

Return on Investment

15.79%

Annual Revenue

$38,891

AirDNA projects $242/night at 44% occupancy ($38,891).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,561

Annual Expenses

$18,736

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,024

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$324

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

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

$14,234

Deductible property tax

$2,969

Est. Depreciation Value

$142,123

Profit on this property

$20,155

Your total deduction

$139,170

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,170)

$10,830

Your old tax bill

$45,000

Your new tax bill

$3,249

Estimated tax savings

$41,751

269 Florence Trail Hawley, Pennsylvania, 18428

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,438/mo

Inquire about this property

Contact Agent

$38,891

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

-0.08%

Cap Rate

6.72%

Return on Investment

15.79%

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

$14,234

Deductible property tax

$2,969

Your total deduction

$42,322

Your adjusted annual income

$150,000 - $42,322 = $107,678

Taxes on $107,678 (30%)

$32,303

Your old tax bill

$45,000

Your new tax bill

$32,303

Estimated tax savings

$12,697

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