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

4 bed • 2.5 bath • 12 guests • $375,000

BNB

Calc

Return Metrics

26.17% 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

26.17%

Cap Rate

13.5%

Return on Investment

41.59%

Annual Revenue

$73,951

AirDNA projects $397/night at 51% occupancy ($73,950).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,941

Annual Expenses

$23,294

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,316

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$616

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$179,512

Profit on this property

$50,657

Your total deduction

$150,365

So, your new taxable income is your previous income minus your total deduction ($150,000 - $150,365)

-$365

Your old tax bill

$45,000

Your new tax bill

-$109

Estimated tax savings

$45,109

5130 Navajo Pl Tobyhanna, Pennsylvania, 18466

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$73,951

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

26.17%

Cap Rate

13.5%

Return on Investment

41.59%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$28,005

Your adjusted annual income

$150,000 - $28,005 = $121,995

Taxes on $121,995 (30%)

$36,599

Your old tax bill

$45,000

Your new tax bill

$36,599

Estimated tax savings

$8,401

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