BNBCalc.com Investment Analysis Report of 502 Pheasant Ln, Buck Hill Falls, PA 18323, USA

4 bed • 2 bath • 8 guests • $195,000

BNB

Calc

Return Metrics

64.81% 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

64.81%

Cap Rate

25.14%

Return on Investment

78.84%

Annual Revenue

$72,077

AirDNA projects $429/night at 46% occupancy ($72,077).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,921

Annual Expenses

$23,050

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$601

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$9,255

Deductible property tax

$1,930

Est. Depreciation Value

$96,530

Profit on this property

$49,027

Your total deduction

$58,688

So, your new taxable income is your previous income minus your total deduction ($150,000 - $58,688)

$91,312

Your old tax bill

$45,000

Your new tax bill

$27,394

Estimated tax savings

$17,606

502 Pheasant Ln Pennsylvania, 18323

4 bed • 2 bath • 8 guests

Purchase Price

Est. $935/mo

Inquire about this property

Contact Agent

$72,077

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

64.81%

Cap Rate

25.14%

Return on Investment

78.84%

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

$9,255

Deductible property tax

$1,930

Your total deduction

-$7,168

Your adjusted annual income

$150,000 - -$7,168 = $157,168

Taxes on $157,168 (30%)

$47,150

Your old tax bill

$45,000

Your new tax bill

$47,150

Estimated tax savings

-$2,150

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