BNBCalc.com Investment Analysis Report of 5130 Navajo Pl, Tobyhanna, PA 18466, USA

4 bed • 2.5 bath • 12 guests • $270,000

BNB

Calc

Return Metrics

90.76% 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

90.76%

Cap Rate

22.83%

Return on Investment

115%

Annual Revenue

$86,585

AirDNA projects $439/night at 54% occupancy ($86,584).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,078

Annual Expenses

$24,936

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,422

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$722

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

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

$14,416

Deductible property tax

$2,673

Est. Depreciation Value

$131,152

Profit on this property

$61,649

Your total deduction

$86,593

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,593)

$63,407

Your old tax bill

$45,000

Your new tax bill

$19,022

Estimated tax savings

$25,978

property-location

5130 Navajo Pl Tobyhanna, Pennsylvania, 18466

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $1,295/mo

Agent

Inquire about this property

Contact Agent

$86,585

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

90.76%

Cap Rate

22.83%

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

$14,416

Deductible property tax

$2,673

Your total deduction

-$2,839

Your adjusted annual income

$150,000 - -$2,839 = $152,839

Taxes on $152,839 (30%)

$45,852

Your old tax bill

$45,000

Your new tax bill

$45,852

Estimated tax savings

-$852

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