BNBCalc.com Investment Analysis Report of 71 Valley Rd, Hummelstown, PA 17036, USA

4 bed • 2 bath • 8 guests • $310,000

BNB

Calc

Return Metrics

49.56% 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

49.56%

Cap Rate

19.28%

Return on Investment

65.32%

Annual Revenue

$84,448

AirDNA projects $367/night at 63% occupancy ($84,448).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,055

Annual Expenses

$24,658

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,404

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$704

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

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

$12,480

Deductible property tax

$3,100

Est. Depreciation Value

$149,495

Profit on this property

$59,790

Your total deduction

$105,285

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,285)

$44,715

Your old tax bill

$45,000

Your new tax bill

$13,414

Estimated tax savings

$31,586

71 Valley Rd Hummelstown, Pennsylvania, 17036-9723

4 bed • 2 bath • 8 guests • $310,000

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

$84,448

Profit (Cash Flow)

$40,542

Cap Rate

19.3%

Annual Revenue

$84,448

AirDNA projects $367/night at 63% occupancy ($84,448)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.56% 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

49.56%

Cap Rate

19.28%

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

$12,480

Deductible property tax

$3,100

Your total deduction

$3,365

Your adjusted annual income

$150,000 - $3,365 = $146,635

Taxes on $146,635 (30%)

$43,990

Your old tax bill

$45,000

Your new tax bill

$43,990

Estimated tax savings

$1,010

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