BNBCalc.com Investment Analysis Report of 288 Devils Hole Rd, Cresco, PA 18326, USA

5 bed • 3 bath • 10 guests • $299,000

BNB

Calc

Return Metrics

55.96% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

55.96%

Cap Rate

31.36%

Return on Investment

65.02%

Annual Revenue

$123,504

AirDNA projects $638/night at 53% occupancy ($123,503).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,478

Annual Expenses

$29,735

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,729

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,029

Management & Platform Fees

$309

Platform Fee (i.e. Airbnb)

$309

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

$14,191

Deductible property tax

$2,960

Est. Depreciation Value

$177,869

Profit on this property

$93,768

Your total deduction

$101,251

So, your new taxable income is your previous income minus your total deduction ($150,000 - $101,251)

$48,749

Your old tax bill

$45,000

Your new tax bill

$14,625

Estimated tax savings

$30,375

288 Devils Hole Rd Cresco, Pennsylvania, 18326-7150

5 bed • 3 bath • 10 guests • $299,000

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

$123,504

Profit (Cash Flow)

$73,608

Cap Rate

31.4%

Annual Revenue

$123,504

AirDNA projects $638/night at 53% occupancy ($123,504)

Occupancy Rate

Avg Daily Rate

Return Metrics

55.96% 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

55.96%

Cap Rate

31.36%

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

$14,191

Deductible property tax

$2,960

Your total deduction

-$20,627

Your adjusted annual income

$150,000 - -$20,627 = $170,627

Taxes on $170,627 (30%)

$51,188

Your old tax bill

$45,000

Your new tax bill

$51,188

Estimated tax savings

-$6,188

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