BNBCalc.com Investment Analysis Report of 47 Mountain Dr, Mt Pocono, PA 18344, USA

3 bed • 3 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

28.06% 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

28.06%

Cap Rate

13.95%

Return on Investment

43.56%

Annual Revenue

$67,848

AirDNA projects $344/night at 54% occupancy ($67,847).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,875

Annual Expenses

$22,500

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,265

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$565

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$155,283

Profit on this property

$45,348

Your total deduction

$128,578

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,578)

$21,422

Your old tax bill

$45,000

Your new tax bill

$6,427

Estimated tax savings

$38,573

property-location

47 Mountain Dr Mount Pocono, Pennsylvania, 18344-1744

3 bed • 3 bath • 6 guests

Est. $1,559/mo

Agent

Inquire about this property

Contact Agent

$67,848

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.06%

Cap Rate

13.95%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$22,738

Your adjusted annual income

$150,000 - $22,738 = $127,262

Taxes on $127,262 (30%)

$38,179

Your old tax bill

$45,000

Your new tax bill

$38,179

Estimated tax savings

$6,821

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