BNBCalc.com Investment Analysis Report of 30 Summit Rd, , PA,

7 bed • 4 bath • 14 guests • $534,000

BNB

Calc

Return Metrics

54.45% 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

54.45%

Cap Rate

21%

Return on Investment

69.66%

Annual Revenue

$144,637

AirDNA projects $1,153/night at 44% occupancy ($185,295). Airbtics projects $724/night at 42% occupancy ($111,063). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$66,194$105,306$166,007$222,173
Occupancy36%40%46%53%
Nightly Rate$491$700$957$1,112

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

"Magnolia Country Modern" - Open Concept w 7 BRs
$72,819
$449
43%
73162$307✅✅✅N / Y⭐️ 5 (235)Profile

B

Incredible House with Private Heated Pool, Hot Tub
$143,844
$833
46%
73162$400✅✅✅N / Y⭐️ 4.8 (43)Profile

C

Pocono Mountain Manor: 7BR Home!
$120,551
$696
47%
73162$275✅❌❌N / Y⭐️ 5 (20)Profile

D

Ski lodge/Lakefront 6 bdrms+Loft, 6.5 bath 14+ppl
$134,329
$932
39%
77163$395✅✅✅N / Y⭐️ 5 (34)Profile

E

Cozy Retreat w/Fireplace;Fire pit near Camelback
$48,007
$424
30%
73162$265✅❌✅N / Y⭐️ 4.5 (33)Profile

Operating Expenses

Monthly Expenses

$2,707

Annual Expenses

$32,483

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,905

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,205

Management & Platform Fees

$362

Platform Fee (i.e. Airbnb)

$362

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,001

Annual Mortgage & Tax

$36,012

Downpayment

Purchase Price

$534,000

Percent Down

20%

Total Downpayment

$106,800

Total Loan Amount

$427,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,561

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$441

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$25,344

Deductible property tax

$5,287

Est. Depreciation Value

$256,821

Profit on this property

$112,154

Your total deduction

$175,298

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,298)

-$25,298

Your old tax bill

$45,000

Your new tax bill

-$7,589

Estimated tax savings

$52,589

property-location

30 Summit Rd Malvern, Pennsylvania, 19355

7 bed • 4 bath • 14 guests

Purchase Price

Est. $2,561/mo

Agent

Inquire about this property

Contact Agent

$170,800

Zestimate

293

Airbnb Investor Score

$76,141

Annual Profit

21.0%

Cap Rate

54.5%

Cash on Cash

$144,637

Annual Revenue

BNBCalc predicts this property will get $724 per night with 42% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

54.45%

Cap Rate

21%

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

$25,344

Deductible property tax

$5,287

Your total deduction

$220

Your adjusted annual income

$150,000 - $220 = $149,780

Taxes on $149,780 (30%)

$44,934

Your old tax bill

$45,000

Your new tax bill

$44,934

Estimated tax savings

$66

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