BNBCalc.com Investment Analysis Report of 932 Country Pl Dr, Tobyhanna, PA 18466, USA

4 bed • 2 bath • 8 guests • $280,000

BNB

Calc

Return Metrics

15.51% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.51%

Cap Rate

10.89%

Return on Investment

30.4%

Annual Revenue

$50,776

AirDNA projects $331/night at 42% occupancy ($50,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,690

Annual Expenses

$20,281

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,123

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$423

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$13,289

Deductible property tax

$2,772

Est. Depreciation Value

$135,678

Profit on this property

$30,495

Your total deduction

$121,244

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,244)

$28,756

Your old tax bill

$45,000

Your new tax bill

$8,627

Estimated tax savings

$36,373

932 Country Pl Dr Tobyhanna, Pennsylvania, 18466

4 bed • 2 bath • 8 guests • $280,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$50,776

Profit (Cash Flow)

$11,619

Cap Rate

10.9%

Annual Revenue

$50,776

AirDNA projects $331/night at 42% occupancy ($50,776)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.51% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.51%

Cap Rate

10.89%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$28,732

Your adjusted annual income

$150,000 - $28,732 = $121,268

Taxes on $121,268 (30%)

$36,380

Your old tax bill

$45,000

Your new tax bill

$36,380

Estimated tax savings

$8,620

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