BNBCalc.com Investment Analysis Report of 56 W Walnut St, Palmyra, PA 17078, USA

4 bed • 2 bath • 10 guests • $350,000

BNB

Calc

Return Metrics

67.21% 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

67.21%

Cap Rate

18.88%

Return on Investment

91.68%

Annual Revenue

$96,512

AirDNA projects $367/night at 72% occupancy ($96,512).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,535

Annual Expenses

$30,418

Utilities

$490

Internet + TV

$70

Water/Sewer

$70

Garbage

$0

Electric

$150

Gas

$150

Other

$50

Maintenance

$1,554

Property Insurance

$100

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$100

Cleaning Cost

$804

Management & Platform Fees

$491

Platform Fee (i.e. Airbnb)

$241

Property Manager Fee

$249

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

$21,845

Deductible property tax

$3,308

Est. Depreciation Value

$167,917

Profit on this property

$66,094

Your total deduction

$126,977

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,977)

$23,023

Your old tax bill

$45,000

Your new tax bill

$6,907

Estimated tax savings

$38,093

56 W Walnut St Palmyra, Pennsylvania, 17078-2327

4 bed • 2 bath • 10 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$96,512

Profit (Cash Flow)

$37,642

Cap Rate

18.9%

Annual Revenue

$96,512

AirDNA projects $367/night at 72% occupancy ($96,512)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.21% 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

67.21%

Cap Rate

18.88%

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

$21,845

Deductible property tax

$3,308

Your total deduction

$12,513

Your adjusted annual income

$150,000 - $12,513 = $137,487

Taxes on $137,487 (30%)

$41,246

Your old tax bill

$45,000

Your new tax bill

$41,246

Estimated tax savings

$3,754

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