BNBCalc.com Investment Analysis Report of 50 Old Post Rd, Tobyhanna, PA 18466, USA

4 bed • 2 bath • 8 guests • $260,000

BNB

Calc

Return Metrics

52.72% 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

52.72%

Cap Rate

20.99%

Return on Investment

67.44%

Annual Revenue

$79,167

AirDNA projects $425/night at 51% occupancy ($79,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,048

Annual Expenses

$24,572

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,410

Property Insurance

$150

HOA

$50

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$126,467

Profit on this property

$54,595

Your total deduction

$86,786

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,786)

$63,214

Your old tax bill

$45,000

Your new tax bill

$18,964

Estimated tax savings

$26,036

50 Old Post Rd Tobyhanna, Pennsylvania, 18466

4 bed • 2 bath • 8 guests • $260,000

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

$79,167

Profit (Cash Flow)

$37,063

Cap Rate

21.0%

Annual Revenue

$79,167

AirDNA projects $425/night at 51% occupancy ($79,167)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.72% 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

52.72%

Cap Rate

20.99%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$546

Your adjusted annual income

$150,000 - $546 = $149,454

Taxes on $149,454 (30%)

$44,836

Your old tax bill

$45,000

Your new tax bill

$44,836

Estimated tax savings

$164

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