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 Assumption:

Revenue Appreciation Assumption:

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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$565

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$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

47 Mountain Dr Mount Pocono, Pennsylvania, 18344-1744

3 bed • 3 bath • 6 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$67,848

Profit (Cash Flow)

$23,436

Cap Rate

14.0%

Annual Revenue

$67,848

AirDNA projects $344/night at 54% occupancy ($67,848)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.06% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.06%

Cap Rate

13.95%

Return on Investment

43.56%

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

$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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com