BNBCalc.com Investment Analysis Report of 7562 Lake Shore Dr, Pocono Lake, PA 18347, USA

3 bed • 2 bath • 9 guests • $625,000

BNB

Calc

Return Metrics

1.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.9%

Cap Rate

7.2%

Return on Investment

18.25%

Annual Revenue

$66,829

AirDNA projects $321/night at 57% occupancy ($66,828).

User selected values for this report: 56.99999999999999% occupancy rate, $321 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,814

Annual Expenses

$21,768

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,257

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$557

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

$0

STR 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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$213,013

Profit on this property

$45,061

Your total deduction

$203,802

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,802)

-$53,802

Your old tax bill

$45,000

Your new tax bill

-$16,141

Estimated tax savings

$61,141

property-location

7562 Lake Shore Dr Pennsylvania, 18347-7888

3 bed • 2 bath • 9 guests

Est. $2,998/mo

Agent

Inquire about this property

Contact Agent

$66,829

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.9%

Cap Rate

7.2%

STR 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

$29,663

Deductible property tax

$6,187

Your total deduction

$60,190

Your adjusted annual income

$150,000 - $60,190 = $89,810

Taxes on $89,810 (30%)

$26,943

Your old tax bill

$45,000

Your new tax bill

$26,943

Estimated tax savings

$18,057

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